28.02.2024 LAIQON AG  DE000A12UP29

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


 

Original-Research: LAIQON AG - from NuWays AG

Classification of NuWays AG to LAIQON AG

Company Name: LAIQON AG
ISIN: DE000A12UP29

Reason for the research: Long Note
Recommendation: Buy
from: 28.02.2024
Target price: 10.00
Target price on sight of: 12 Monaten
Last rating change:
Analyst: Frederik Jarchow

Game changing cooperation with Union Investment; chg

Recently, LAIQON has announced to have closed the game changing cooperation with Union Investment. With that, LAIQON provided a new promising guidance for its subsidiary LAIC, mainly reflecting the potential of the new cooperation. Further, LAIQON announced a capital raise on the level of LAIC and published FY23 prelims that came in rather weak. In detail:

Cooperation with Union is heralding a new era. Together Union and LAIQON will launch new type of fund-based investment product for wealthy Volksbanken and Raiffeisenbanken (VR) customers in Q4´24. The core of the joint product is an individual fund asset management (iFVV) that is providing an individually tailored portfolio, based on dozens of AI-generated decision parameters of the WealthTech LAIC considering both – classic and sustainable (ESG-compliant) investments constraints. While LAIQON is providing the technology and the reporting via its wealth tech LAIC (DAP 4.0) as well as a fully digital onboarding, Union Investment is providing the distribution channels and the sales power within VR ecosystem. The VR banks sell the product to customers by advising and onboarding them. The joint goal is to attract new customers for individual fund- and AI-based wealth management.

New promising guidance for LAIC. While the management expects AuM´s of LAIC to increase by € 5-6bn until FY28e to € 5.5-6.5bn, mainly driven by the new cooperation with Union, we are slightly more conservative expecting AuM´s to increase to only € 4.5bn AuM.

Financing secured. In order to finance the initial costs of the cooperation (eNuW: c. € 3m), LAIQON plans to raise up to € 6.8m, partially via emission of new “LAIC token 24”, partially via sale of existing token at a valuation of € 65m.

Weak FY23 prelims of € 30.7m sales (eNuW: € 33.4m) and € -4.8m EBITDA (vs eNuW: € -1.6m) reflecting the frustrating situation on the capital markets in FY23.

In this piece, we take a closer look at 1) the Digital Asset segment and the cooperation with Union Investment, 2) the Asset Management and 3) the Wealth Management.

As we consider the cooperation as a game changer for LAIQON, we reiterate BUY with a new PT of € 10.00, based on DCF.

You can download the research here:
http://www.more-ir.de/d/28997.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 7,46 7,92 8,22 27,74 26,12 21,58 30,75
EBITDA1,2 0,99 -1,67 -9,68 6,96 4,61 -9,95 -4,69
EBITDA-Marge3 13,27 -21,09 -117,76 25,09 17,65 -46,11
EBIT1,4 0,51 -1,78 -10,94 3,21 1,25 -14,66 -11,08
EBIT-Marge5 6,84 -22,47 -133,09 11,57 4,79 -67,93 -36,03
Jahresüberschuss1 1,36 -1,53 -0,09 2,50 6,63 -10,54 -12,87
Netto-Marge6 18,23 -19,32 -1,09 9,01 25,38 -48,84 -41,85
Cashflow1,7 1,49 -1,24 1,42 -0,95 19,96 -2,77 -10,74
Ergebnis je Aktie8 0,15 -0,16 -0,01 -0,05 0,39 -0,67 -0,51
Dividende8 0,00 0,00 0,00 0,00 0,00 0,00 0,16
Quelle: boersengefluester.de und Firmenangaben

  Geschäftsbericht 2023 - 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
LAIQON
WKN Kurs in € Einschätzung Börsenwert in Mio. €
A12UP2 4,990 Kaufen 87,29
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 17,79 0,00 -72,32
KBV KCV KUV EV/EBITDA
1,60 - 2,84 -25,25
Dividende '22 in € Dividende '23e in € Div.-Rendite '23e
in %
Hauptversammlung
0,00 0,00 0,00 29.08.2024
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
30.08.2024 28.03.2024
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
-8,37% -26,62% -24,39% -35,19%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu LAIQON AG  ISIN: DE000A12UP29 können Sie bei EQS abrufen


Finanzdienstleistungen , A12UP2 , LQAG , XETR:LQAG