12.03.2024 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: 12.03.2024
Target price: 9.00
Target price on sight of: 12 Monaten
Last rating change:
Analyst: Frederik Jarchow

Conservative FY24 guidance, but ambitious mid-term vision

Topic: Yesterday, Rubean announced a rather conservative topline guidance for FY24 as well as an ambitious mid-term vision with regards to sales, EBIT and app user. In detail:

Sales to more than double in FY24. Rubean is expecting to grow its sales by 135% at mid-point to € 2.2-2.5m in FY24. On the back of the recently announced cooperations paired further likely customer wins, we consider this guidance as rather conservative, still anticipating € 3.0m sales (eNuW). As it is difficult to precisely forecast the exponential growth trajectory, management seems to play it safe.

40+% EBIT margin by FY27. For FY27, Rubean is aiming for € 10+m in sales, implying a 78% CAGR 2023-27e, which is even above our estimates of € 9.0m. As we see Rubean at the forefront of the rapidly growing market for mobile payment acceptance systems that is just at the beginning, the vision looks reasonable. Thanks to scale effects of the highly scalable business model, management is guiding for 40+% EBIT margin in FY27, which is in line with our estimates (eNuW: 41%).

1m app user until 2025. Further, management is expecting 1m app user until 2025 after having reported 25k in FY23. While we think that this figure is a bit too ambitious (eNuW: 350k, only reflecting the user potential of existing contracts), it is not completely out of reach, as a single major contract could completely change the picture.

Following the recent series of important strategic partnerships within a short period of time (i.e. Global Payments, 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. Furthermore, many of the initial pilot projects of earlier won customers went into regular operations, generating revenues. Among these customers are national postal services such as GLS in Spain, DPD, Express One or Dodo in Eastern Europe but also large banks such as BBVA in Spain and Global Payments Europe. In our view, more positive newsflow from further new partnerships within FY24 that should further ramp-up sales and EBIT going forward, is likely, helping to beat the guidance.

BUY with an unchanged PT of € 9.00, based on our DCF.

You can download the research here:
http://www.more-ir.de/d/29115.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. 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 6,300 20,64
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 8,10 0,00 -15,07
KBV KCV KUV EV/EBITDA
3,80 - 20,64 -16,68
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
-1,45% -4,43% -10,64% -1,56%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu Rubean AG  ISIN: DE0005120802 können Sie bei EQS abrufen


Software , 512080 , R1B , XETR:R1B