^

Original-Research: Rosenbauer International AG - from NuWays AG

09.01.2025 / 09:01 CET/CEST

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

Group.

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 Rosenbauer International AG

Company Name: Rosenbauer International AG

ISIN: AT0000922554

Reason for the research: Update

Recommendation: BUY

from: 09.01.2025

Target price: EUR 50.00

Target price on sight of: 12 months

Last rating change:

Analyst: Christian Sandherr

Outlook into FY25e: another strong year ahead for Rosenbauer

Topic: With a record high order backlog and restored supply chains,

Rosenbauer should deliver another strong year after an already solid FY24e.

Already in 9M'24, Rosenbauer increased its sales by 20% yoy to EUR 841m

continuing its turnaround after the challenging FY22. We expect the growth

story to continue for Q4'24e and FY25e due to multifactorial reasons. (1)

The demand for firefighting trucks and equipment is unbrokenly high with EUR

1.23bn order intake in 9M'24 (+20% yoy; book-to-bill 1.47x) and a record

high in order backlog of EUR 2.20bn. (2) The chassis supply chain crisis in

FY21&22 has successively eased throughout FY23 and FY24. At the time,

chassis availability is not a major concern. (3) Significant price increases

are still in the order book as the average price per fire truck in order

intake during 9M'24 increased by 14.6% yoy to EUR 571t.

Hence, we not only expect Rosenbauer to reach the FY24e top-line guidance,

which was raised in November to over EUR 1.20bn (eNuW: EUR 1.25bn) but also to

achieve high single-digit sales growth for FY25e (eNuW: EUR 1.36bn).

Additionally, we expect to see a further improvement in EBIT margin next

year to 5.6% (vs. eNuW 5.0% in FY24e; 3.5% in FY23; -1.1% in FY22), mainly

thanks to price increases but also due to the margin attractive Equipment

segment. Thus, EBIT should increase disproportionately by 21% yoy to EUR

76.5m.

Capital increase and debt refinancing: Announced in the company news from

9th December, Rosenbauer has obtained essential regulatory approvals such as

in the EU and the US, but not all approvals in all further relevant

jurisdictions. The missing approvals are expected to be obtained by the end

of Q1'25e. With Robau as a new strong investor, Rosenbauer will raise its

equity ratio to a healthy level and satisfy its covenants. In addition,

Rosenbauer has agreed on a refinancing of EUR 330m with its major lenders

(company news 19th Dec.) with a term until December 2027 and extension

options for additional two more years.

We reiterate our BUY rating with an unchanged PT of EUR 50, based on DCF.

You can download the research here: http://www.more-ir.de/d/31605.pdf

For additional information visit our website:

https://www.nuways-ag.com/research-feed

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

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

2064079 09.01.2025 CET/CEST

°