^

Original-Research: 123fahrschule SE - from NuWays AG

19.07.2024 / 09:01 CET/CEST

Dissemination of a Research, transmitted by EQS News - a service of 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.

---------------------------------------------------------------------------

Classification of NuWays AG to 123fahrschule SE

Company Name: 123fahrschule SE

ISIN: DE000A2P4HL9

Reason for the research: Update

Recommendation: BUY

from: 19.07.2024

Target price: EUR 7.20

Last rating change:

Analyst: Philipp Sennewald

H1 prelims to show further operational improvements

Next week,123fahrschule will report H1 figures. H1 sales are seen to

increase by 6% yoy to EUR 11.1m (eNuW), which once again looks set to be

predominantly driven by the Private Customer segment (eNuW: EUR 8.4m) thanks

to the imposed price increases, while the number of private customer

registrations should have remained rather stable. Moreover, we expect the

Professional Driver Education with EUR 1.3m sales (+15% yoy; eNuW) the Driving

Instructor Training segment with EUR 1.5m sales (+10% yoy; eNuW) to continue

on its strong growth paths.

However, EBITDA is seen to come in slightly softer yoy at EUR 0.1m (vs EUR 0.2m

in H1'23), mainly due to a change in accounting, as the company is now

building up provisions (i.e. vacation accruals) throughout the year instead

of once a year in December. Adjusted for this effect, EBITDA should rather

be in the region of EUR 0.5m (eNuW).

Overall, we expect the release to fully underpin our investment case,

although it should only fully unfold next year when the positive effects

from online theory lessons looks set to materialize. In fact, c. 50% of

theory lessons can be held online, which should save the time resources of

driving instructors and hence increase efficiency. This should ultimately

ramp-up returns and profitability.

Moreover, 123f intends to further increase efficiency with the

implementation of driving simulators, which allow learner drivers to

complete up to 10 lessons in the future. According to management this should

lead to significant scale effects as it increases the FTE per learner driver

ratio. Through the acquisition of Foerst GmbH, 123f has additionally secured

the sourcing of simulators. The company also plans to expand Foerst's

portfolio with its proprietary software elements in order to offer an

improved product also to third party market participants as part of a rental

model (not yet included in our model).

Furthermore, one of 123f's key USP's remains its in-house instructor

training (10% market share), which grants the company a significant

competitive edge given an average age of instructors in Germany of around 55

years. Unlike 123f, many competitors face succession problems. In order to

take advantage of the situation, the company thus plans to open another

instructor training center in FY25, increasing the annual capacities by

another 30%.

Against this backdrop, the stock remains a BUY with an unchanged PT of EUR

7.20 based on DCF.

You can download the research here: http://www.more-ir.de/d/30255.pdf

For additional information visit our website: www.nuways-ag.com/research

Contact for questions:

NuWays AG - Equity Research

Web: www.nuways-ag.com

Email: research@nuways-ag.com

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.

++++++++++

---------------------------------------------------------------------------

The EQS Distribution Services include Regulatory Announcements,

Financial/Corporate News and Press Releases.

Archive at www.eqs-news.com

---------------------------------------------------------------------------

1949627 19.07.2024 CET/CEST

°