^

Original-Research: LAIQON AG - from NuWays AG

Classification of NuWays AG to LAIQON AG

Company Name: LAIQON AG

ISIN: DE000A12UP29

Reason for the research: Update

Recommendation: Kaufen

from: 07.05.2024

Target price: EUR 10.00

Target price on sight of: 12 Monaten

Last rating change:

Analyst: Henry Wendisch

Capital increase to secure further growth

On Saturday, LAIQON announced a cash capital increase in order to secure

further growth and expects 85% of its 20/24 convertible bond holders to

convert into equity by end of May.

The cash capital increase without subscription rights (up to 5.7% or 1.0m

shares) priced at EUR 6.25 per share should yield up to EUR 6.25m of gross

proceeds (eNuW: c. EUR 6m net proceeds), assuming a full subscription, and is

directed at three initiatives:

(1) Investments into efficiency program (eNuW: EUR 1m) should not only smooth

internal processes, but more importantly should decrease OPEX while service

quality should increase at the same time. In our view, LAIQON's group wide

Digital Asset Platform 4.0 (DAP 4.0) already serves as a key enabler for

the group's synergies, but with further investments, we see additional

synergy potential to be realized.

(2) Expansion and further development of white label partner cooperations

and its sales force (eNuW: EUR 4m). In our view, this should enable LAIQON to

scale its products and services and offer them to a broader customer base,

further securing AuM and thus sales growth.

(3) Implementation of an information security management system (ISMS - ISO

27001), also called the 'banking standard', which should set LAIQON up for

a new level of IT security and allows for intensified cooperation with

customers and partners such as Union Investment (eNuW: EUR 1m).

Also, the last conversion window of the outstanding 20/24 convertible

opened on May 3rd and should close on May 31st. Management expects a 85%

conversion rate (20% already converted, 20% held by management and to be

converted and 45% of other investors signalling a conversion), implying a

casheffective debt repayment of only EUR 0.75m, but also some 670k of new

shares to be issued at EUR 4.85.

The cash inflow from the capital increase and the limited cash outflow from

the outstanding convertible, should give LAIQON enough maneuverability to

execute on the strategic growth initiatives. More importantly, the fact

that investors signal interest to subscribe to new shares at a 26% premium

to current levels (capital increase) and that 85% of convertible holders

will likely convert to equity, shows LAIQON's current undervaluation, in

our view.

Thus, we reiterate our BUY recommendation with unchangend PT of EUR 10.00,

based on DCF.

You can download the research here:

http://www.more-ir.de/d/29615.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.

°