|
Upside
20.4%
Price (€)
35.1
Market Cap (€M)
634
|
|
Perf. 1W:
|
0.57%
|
|
Perf. 1M:
|
3.54%
|
|
Perf. 3M:
|
0.29%
|
|
Perf Ytd:
|
4.46%
|
|
10 day relative perf. to stoxx600:
|
4.17%
|
|
20 day relative perf. to stoxx600:
|
5.71%
|
Target Change22/05/2023 18:09
Adjustments following the FY22 and Q1 23 results, inclusion of the new guidance
|
| Change in Target Price | € 41.3 vs 34.8 | +18.9% |
The target price has been revised upwards given the increased NAV and DCF valuations.
|
| Change in EPS | 2023 : BGN 1.65 vs 1.58 | +4.71% |
| 2024 : BGN 2.39 vs 2.27 | +5.31% |
The 2022 EPS was below our expectations because of intensified investment in sales and R&D structures, but this will be compensated in future by higher EPS according to the new outlook given by the management.
|
| Change in NAV | € 12.8 vs 11.3 | +13.0% |
The sales estimates in the new guidance are better than expected for the Shelly and Myki brands, increasing our multiple-derived EV. Increased cash flow generation has also had a positive impact on our NAV valuation.
|
| Change in DCF | € 74.4 vs 58.2 | +27.9% |
A better-than-expected EBIT for 2023 onwards will lead to increasing cash flow generation, which mechanically increases our DCF valuation.
|
.
Pursuant to a Cooperation Agreement between Baader Bank AG and AlphaValue SA (in a product relation “AlphaValue”) this Research Portal allows Baader Bank AG and its subsidiaries Baader Helvea AG, Baader Helvea Limited and Baader Helvea Inc., collectively referred to as the “Group Companies” (in a product relation “Baader Helvea”), to use the Research Portal for distribution purpose of research products prepared by Baader Helvea as well as research content prepared by AlphaValue.
The author of publications labelled 'AV' is AlphaValue, the author of publications labelled 'BH' is Baader Helvea. Publications provided on this platform are strictly for subscriber’s own, non-commercial, internal use. No part of it may be reproduced, resold, stored or transmitted in any printed, electronic or other form, or used for generating or marketing any printed or electronic publication, service or product. Research Documents can be automatically translated by the clients of Baader Europe. Please note that the translation may be incorrect or incomplete. Against this background, the Alpha Value and Baader Helvea Group Europe companies provide no assurances, guarantees, or warranties with regards to the correctness, completeness and accuracy of the automated translation. © 2025 AlphaValue and Baader Helvea. All rights reserved.