^

Original-Research: Cloudberry Clean Energy ASA - from NuWays AG

Classification of NuWays AG to Cloudberry Clean Energy ASA

Company Name: Cloudberry Clean Energy ASA

ISIN: NO0010876642

Reason for the research: Update

Recommendation: Kaufen

from: 22.05.2024

Target price: NOK 19.00

Target price on sight of: 12 Monaten

Last rating change:

Analyst: Christian Sandherr

Strong Q1 // Odal shortfall covered by warranties

Topic: Cloudberry reported strong Q1 figures despite production shortfalls

at the Odal wind farm (covered by warranties). A final investment decision

for its transformative 175MW PV park in Denmark is expected until the end

of the year.

Q1 consolidated revenues grew by 89% yoy to NOK 129m, largely in line with

our estimates thanks to the strongly increased production volumes of 173GWh

(+93% yoy). This should, above all, be carried by the Danish wind portfolio

Odin (106MW net to Cloudberry), which was bought at the beginning of June

2023. While the average power price decreased yoy from NOK 118/MWh to NOK

73/MW/h it is largely in line with Q4 price levels of NOK 76/MWh.

Q1 consolidated EBTDA jumped by 190% yoy to NOK 58m. This was despite a

significant shortfall from the Odal wind farm (reported as income/loss from

associated companies) due to severe operational issues (EBITDA decreased

from NOK 29m to only NOK 7m).

To recap, Odal wind farm uses blades from Siemens Gamesa, which announced

severe issues with multiple series. Hence, only 50-60% of the Odal turbines

were operational in Q1. The related production shortfall is to be covered

by warranties. The claim at the end of Q1 (so far not booked) amounted to EUR

14-17m. With additional stand stills following a blade braking off in Q2,

claims should further increase.

The Subby windfarm in Sweden was successfully erected ahead of time and has

begun generating electricity. Under standard weather assumptions Sundby is

seen to produce 89 GWh per annum yielding annual revenues of c. NOK 56m by

assuming an avg. power price of c. NOK 640/MWh.

Pipeline remains strong. The two projects under construction are

progressing according to plan and cost. The 19 MW Munkhyttan wind farm

should be erected by the end of the year 2024 and the 8 MW hydro power

plant Ovre Kvemma is built and is expected to be connected to the grid in

the following weeks. Due to the recent significant price deflation of solar

panels, Cloudberry is speeding up development of the planned 175MW PV plant

in Denmark. The final investment decision is expected still this year. The

total backlog stands at 911 MW.

Cloudberry remains a BUY with an unchanged NOK 19 PT based on SOTP - change

of analyst -

You can download the research here:

http://www.more-ir.de/d/29847.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.

++++++++++

-------------------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.

°