Original-Research: The NAGA Group AG - von GBC AG

Einstufung von GBC AG zu The NAGA Group AG

Unternehmen: The NAGA Group AG
ISIN: DE000A161NR7

Anlass der Studie: Research Comment
Empfehlung: BUY
Kursziel: 7.03 EUR
Kursziel auf Sicht von: 31.12.2021
Letzte Ratingänderung:
Analyst: Cosmin Filker

High growth momentum achieved in 2020; guidance for 2021 clearly above our
expectations; price target raised to EUR7.03 (previously: EUR4.30); BUY

As expected, the preliminary figures of The NAGA Group AG (NAGA for short)
for the past financial year 2020 were characterised by very high growth
dynamic. Revenues of EUR25.9 million (PY: EUR6.22 million) were
significantly above the previous year's figure and slightly above our
revenue estimate last published in December 2020 (GBC forecast: EUR24.9

In addition to the generally favourable market environment characterised by
high volatility and thus high transaction activity, the implemented
focusing and restructuring of NAGA has borne fruit. In 2019, the focus on
the core business of online brokerage was implemented and the corresponding
marketing activities for the main product Naga Trader were strengthened.
The trading volume improved significantly to EUR120 billion (previous year:
EUR44 billion) and the number of transactions to 6.3 million (previous
year: 2.9 million). Despite the increased marketing activities, NAGA was
able to achieve a respectable EBITDA margin of over 23% with an EBITDA of
around EUR6.0 million (previous year: EUR-12.18 million). The preliminary
EBITDA is just below our previous forecasts (GBC forecast: EUR 6.49

By contrast, the new NAGA guidance for the current financial year 2021 is
significantly above our expectations. The continued global marketing of
Naga Trader and even more intensive sales and marketing activities are
expected to generate revenues in a range of EUR 50 - 52 million in the
current financial year. It is also planned to push ahead with global
expansion with the planned market entry in Australia and South America. In
addition, the further improvement of the platform quality and customer
support should keep the customer churn rate low. Despite these measures,
scaling effects should lead to a further improvement in profitability.
According to the new guidance, EBITDA is expected to be in a range of EUR
13 - 15 million.

Our forecasts published in the last research study (see study dated
07.12.2020) are noticeably below the updated company guidance. We are
raising our revenue forecast to EUR 51.00 million (previously: EUR 37.34
million) and our EBITDA estimate to EUR 14.37 million (previously: EUR
11.43 million) in each case. As a result of the higher basis, we now assume
revenues of EUR 61.20 million (previously: EUR 43.87 million) and EBITDA of
EUR 17.84 million (previously: EUR 14.16 million) for 2022.

As a result of the adjusted DCF valuation model, the target price has been
increased significantly to EUR 7.03 (previously: EUR 4.30). Despite the
significant increase in the NAGA share price, which has increased more than
six-fold in the calendar year 2020, there is still a high share price
potential. Based on the current price level of EUR 4.12 per share, we
therefore continue to assign a BUY rating.

Die vollständige Analyse können Sie hier downloaden:

Kontakt für Rückfragen
Jörg Grunwald
Halderstrasse 27
86150 Augsburg
0821 / 241133 0
Offenlegung möglicher Interessenskonflikte nach § 85 WpHG und Art. 20 MAR. Beim oben analysierten Unternehmen ist folgender möglicher Interessenkonflikt gegeben: (5a,7,11); Einen Katalog möglicher Interessenkonflikte finden Sie unter:
Date (time) completion: 13/01/21 (4:25 pm)
Date (time) first transmission: 14/01/21 (10:00 am)

-------------------übermittelt durch die EQS Group AG.-------------------

Für den Inhalt der Mitteilung bzw. Research ist alleine der Herausgeber bzw.
Ersteller der Studie verantwortlich. Diese Meldung ist keine Anlageberatung
oder Aufforderung zum Abschluss bestimmter Börsengeschäfte.