28.02.2024 Rubean AG  DE0005120802

Original-Research: Rubean AG (von NuWays AG): Buy


 

Original-Research: Rubean AG - from NuWays AG

Classification of NuWays AG to Rubean AG

Company Name: Rubean AG
ISIN: DE0005120802

Reason for the research: Update
Recommendation: Buy
from: 28.02.2024
Target price: 9.00
Target price on sight of: 12 Monaten
Last rating change:
Analyst: Frederik Jarchow

Major cooperation with Commerz Globalpay; chg.

Topic: Yesterday, Rubean announced to have won the Global Payment tender for Germany, which is basically the tender for the recently announced joint venture between Commerzbank and Global Payments (“Commerz Globalpay”). In detail:

Earlier this year, Commerzbank announced to have entered a joint venture with Global Payment in order to offer digital payment services to its SME clients. With yesterday´s corporate news it became clear that Rubean is delivering the PhonePOS solution for the joint venture and Global Payments App “GP tom”. Rubean´s unique PhonePOS solution enable SME clients of Commerzbank to use its phones as payment terminals instead of using third party devices.

Attractive pricing scheme. We expect that the contract with Global Payment has two major components: 1) fixed fee per terminal in use (phone using the Rubean´s payment solution) per month of (eNuW: c. € 1.40-1.50) and 2) a fixed fee per executed transaction (eNuW: € 0.02-0.03). Assuming that PhonePOS will be used by 100k SME clients of Commerzbank until end of FY25 (mind you that Commerzbank is servicing overall c. 600k SME clients), executing an average of 7 transactions per day each, we expect Rubean to generate additional € 1.0m sales in FY24 (eNuW) and € 2.9m additional sales in FY25.

With the third important strategic partnership announcement within a short period of time (i.e. Correos, emerchantpay), Rubean is showing once again very clearly that its leading softPOS product is ready and that the roll-out is in full swing. We hence expect positive newsflow from further new partnerships within FY24 that should further ramp-up sales and EBIT going forward.

As we have already anticipated meaningful cooperations within this year, we adjust our sales estimates only slightly, remaining rather conservative. Still, we expect exponentially growing quarterly figures that should result in slightly increased sales of € 3.0m and an EBIT of € -1.4m for FY24e. Mind you, that further customer wins as well as a dynamic development of existing partnerships could render our estimates as too low.

BUY with a new PT of € 9.00, based on our DCF.

You can download the research here:
http://www.more-ir.de/d/29003.pdf
For additional information visit our website www.nuways-ag.com/research.

Contact for questions
Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden www.nuways-ag.com/research.
Kontakt für Rückfragen
NuWays AG - Equity Research
Web: www.nuways-ag.com
Email: [email protected]
LinkedIn: https://www.linkedin.com/company/nuwaysag Adresse: Mittelweg 16-17, 20148 Hamburg, Germany ++++++++++
Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte. Offenlegung möglicher Interessenskonflikte nach § 85 WpHG beim oben analysierten Unternehmen befinden sich in der vollständigen Analyse. ++++++++++

-------------------transmitted by EQS Group AG.-------------------

The issuer is solely responsible for the content of this research. The result of this research does not constitute investment advice or an invitation to conclude certain stock exchange transactions.



Die wichtigsten Finanzdaten auf einen Blick
  2017 2018 2019 2020 2021 2022 2023e
Umsatzerlöse1 0,11 0,13 0,19 0,24 0,41 0,64 0,00
EBITDA1,2 -0,39 -0,40 -0,50 -0,66 -1,68 -1,24 0,00
EBITDA-Marge3 -354,55 -307,69 -263,16 -275,00 -409,76 -193,75
EBIT1,4 -0,40 -0,41 -0,52 -0,68 -1,85 -1,40 0,00
EBIT-Marge5 -363,64 -315,38 -273,68 -283,33 -451,22 -218,75 0,00
Jahresüberschuss1 -0,39 -0,43 -0,56 -0,72 -1,84 -1,44 0,00
Netto-Marge6 -354,55 -330,77 -294,74 -300,00 -448,78 -225,00 0,00
Cashflow1,7 -0,51 -0,51 -0,55 -0,70 -1,67 -1,28 0,00
Ergebnis je Aktie8 -0,32 -0,35 -0,48 -0,40 -0,68 -0,44 -0,49
Dividende8 0,00 0,00 0,00 0,00 0,00 0,00 0,00
Quelle: boersengefluester.de und Firmenangaben

  Geschäftsbericht 2022 - Kostenfrei herunterladen.  
1 in Mio. Euro; 2 EBITDA = Ergebnis vor Zinsen, Steuern und Abschreibungen; 3 EBITDA in Relation zum Umsatz; 4 EBIT = Ergebnis vor Zinsen und Steuern; 5 EBIT in Relation zum Umsatz; 6 Jahresüberschuss (-fehlbetrag) in Relation zum Umsatz; 7 Cashflow aus der gewöhnlichen Geschäftstätigkeit; 8 in Euro; Quelle: boersengefluester.de

Wirtschaftsprüfer: Baker Tilly

INVESTOR-INFORMATIONEN
©boersengefluester.de
Rubean
WKN Kurs in € Einschätzung Börsenwert in Mio. €
512080 5,350 17,53
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 0,93 0,00 -12,80
KBV KCV KUV EV/EBITDA
3,23 - 17,53 -14,18
Dividende '22 in € Dividende '23e in € Div.-Rendite '23e
in %
Hauptversammlung
0,00 0,00 0,00 28.12.2023
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
- 16.11.2023
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
-15,13% -17,62% -24,11% -3,60%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu Rubean AG  ISIN: DE0005120802 können Sie bei EQS abrufen


Software , 512080 , R1B , XETR:R1B