07.03.2024 bet-at-home.com AG  DE000A0DNAY5

Original-Research: bet-at-home.com AG (von NuWays AG): HOLD


 

Original-Research: bet-at-home.com AG - from NuWays AG

Classification of NuWays AG to bet-at-home.com AG

Company Name: bet-at-home.com AG
ISIN: DE000A0DNAY5

Reason for the research: Update
Recommendation: HOLD
from: 07.03.2024
Target price: 5.50
Target price on sight of: 12 Monaten
Last rating change:
Analyst: Frederik Jarchow

Solid FY23 prelims and FY24 guidance; chg.

Topic: Yesterday, bet-at-home reported solid FY23 prelims and released a new guidance for FY24, which is in line with estimates. In detail:

Sales came in at € 46.2m (-14% yoy), slightly below our estimates of € 47.4m, mainly due to lower betting GGR of € 42.3m (-14% vs eNuW: € 44.5m) that was partially compensated by Gaming GGR that stand, at € 3.8m (-14% yoy vs eNuW: € 2.9m). but Still, sales met the management guidance of € 44-48m exactly at mid-point.

EBITDA of € 0.8m (vs € 2.1m in FY22) was in line with expectations (eNuW: € 0.7m): While personnel expenses declined as expected by 36% to € 8.7m (eNuW: € 8.8m), other operating expenses of € 12.6m (-22% yoy) came in even below our estimates (eNuW: € 14.2m), thanks to declining legal expenses and efficiency measures (i.e. streamlining of operations, cost-cutting) that bear fruit, compensating for higher marketing expenses of € 17.0m (25% yoy vs eNuW: € 15.4m). Importantly, bet-at-home introduced the new KPI EBITDA before special items (customer claims, liquidation of the Entertainment) in order to show the undiluted operating performance that stand at € 2.4m (vs € 4.4m in FY22).

With a solid transition year in the books, we expect tailwinds from the implemented efficiency measures and from the outsourcing and streamlining of processes that should show its full effect in FY24. Further, higher marketing spending in Q3/Q4´23 should materialize in H1´24, paving the way to a successful UEFA EURO championship. bet-at-home should hence easily reach its FY24 sales guidance of € 45-53m (eNuW: € 50m) and its EBITDA guidance before special items of -1m to € 2.5m.

Still, the risks associated with the liquidation process of the Entertainment Ldt. and provisions for current and potential new customer claims are for now limiting the share's upside. Positively, we assume that only a small portion of the receivables against the Entertainment Ldt. are at risk and that customer claims should have stabilized. That said and taken into account a worst-case scenario, the EV should be still clearly negative, despite a sustainably profitable operating business. Unfortunately, both topics should weigh on the case throughout FY24.

In order to reflect the small but incalculable risk from customer claims, we reiterate HOLD but increase our PT to € 5.50 (old: € 3.80) rolling over valuation to FCFY´24e.

You can download the research here:
http://www.more-ir.de/d/29089.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 145,39 143,35 143,29 126,93 59,35 53,53 46,18
EBITDA1,2 35,47 36,22 35,17 30,95 13,97 2,11 0,81
EBITDA-Marge3 24,40 25,27 24,54 24,38 23,54 3,94
EBIT1,4 34,13 34,95 33,24 28,92 11,67 -0,11 -0,84
EBIT-Marge5 23,47 24,38 23,20 22,78 19,66 -0,21 -1,82
Jahresüberschuss1 32,85 32,61 17,96 23,29 -16,31 11,91 -1,51
Netto-Marge6 22,59 22,75 12,53 18,35 -27,48 22,25 -3,27
Cashflow1,7 25,90 24,81 29,88 18,15 10,50 -5,02 0,16
Ergebnis je Aktie8 4,68 4,65 2,56 3,32 -2,32 1,62 -0,21
Dividende8 7,50 6,50 2,00 2,50 0,00 0,00 7,50
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: PKF Fasselt Schlage

INVESTOR-INFORMATIONEN
©boersengefluester.de
bet-at-home.com
WKN Kurs in € Einschätzung Börsenwert in Mio. €
A0DNAY 2,510 Halten 17,62
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
19,31 13,54 1,43 1,17
KBV KCV KUV EV/EBITDA
0,64 110,79 0,38 -15,80
Dividende '22 in € Dividende '23e in € Div.-Rendite '23e
in %
Hauptversammlung
0,00 0,00 0,00 23.05.2024
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
14.05.2024 23.09.2024 06.11.2024 08.04.2024
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
-0,08% -22,82% -18,24% -48,78%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu bet-at-home.com AG  ISIN: DE000A0DNAY5 können Sie bei EQS abrufen


Glücksspiel/Fußball , A0DNAY , ACX , XETR:ACX