^

Original-Research: UmweltBank AG - from GBC AG

27.01.2025 / 14:30 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 GBC AG to UmweltBank AG

Company Name: UmweltBank AG

ISIN: DE0005570808

Reason for the research: Research Comment

Recommendation: Buy

Target price: 10.00 EUR

Target price on sight of: 31.12.2025

Last rating change:

Analyst: Cosmin Filker, Marcel Goldmann

Management Board presents convincing growth scenario at the Capital Markets

Day

At the Capital Markets Day, which UmweltBank AG held for the first time on

15 January 2025, the company provided an update on its strategic direction

up to the 2028 financial year and a rudimentary review of the past 2024

financial year. The preliminary figures will be published on 31 March 2024.

In addition to a presentation by Dietmar von Blücher who, on that very day,

reached the one-year mark as a member of Umweltbank's Executive Board,

having begun on 15 January 2024, the heads of the various departments

(Private Clients, HR, Corporate Clients) gave keynote speeches, providing a

good insight into the inner workings of the bank.

The expansion of the liabilities side, i.e. the deposit business, is an

important cornerstone of their corporate strategy and should contribute

significantly to the growth of net interest and commission income in the

future. According to the company, an interest margin of around 100 basis

points can be achieved by investing customer funds at matching maturities

(ECB investment). Against this backdrop, the expansion of private customer

deposits to around EUR 3.5 billion in 2024 (2023: EUR 2.5 billion) should be

seen as a good basis for an expected increase in the financial result. The

'UmweltFlexkonto' call money (currently: 2.0% interest) in particular is

likely to have generated high demand.

While deposits from private customers are growing dynamically, growth in the

corporate customer business, which primarily comprises loan financing for

sustainable projects (property, wind, solar), is dependent on the

restrictive equity factor. With a total capital ratio of 16.9% (30 October

2024), there is a sufficient capital buffer to the regulatory value of

15.5%, but strong growth in credit volume cannot be achieved without

additional equity. On the one hand, additional equity is to be obtained by

reducing the higher capital surcharge for lending set by BaFin. On the other

hand, it is to come from the planned complete sale of equity investments by

2026.

At the Capital Markets Day, Dietmar von Blücher also presented a detailed

earnings and expenses scenario up to the financial year 2028. Net interest

income is expected to rise significantly again from the current financial

year 2025 onwards, having bottomed out in 2023 and 2024. The scenario

graphic presented at the Capital Markets Day indicates a range of EUR 60 - EUR

70 million for the current financial year 2025 and of around EUR 70 - EUR 80

million for the coming financial year 2026. The main driver for this growth

is expected to be a significant increase in the deposit business, which can

then be invested risk-free at the ECB at improved conditions.

At the same time, net interest income should benefit from an improvement in

the interest margin in the corporate customer business, i.e. in the lending

business. Expiring loans will be replaced by new loans with improved

conditions. By 2028, the annual new lending business is expected to increase

from around EUR 245 million in 2024 to over EUR 650 million. At the same time,

the ratio of lending to capital commitment is to be improved by, among other

things, taking out syndicated loans.

The company expects net commission and trading income to benefit from rising

income in the securities and lending business. In the middle of the past

financial year, the successful issue of the first UmweltBank ETF was added

to their own issues business. Further ETFs and the expansion of their fund

business should lead to an increase in commission and trading income.

The expected increase in net interest income and net commission and trading

income is likely to be offset by a disproportionately low increase in

administrative expenses. This is particularly true in light of the

transformation implemented in recent years, which should lead to a

significant reduction in administrative expenses from 2025 onwards. The

target of achieving a cost-income ratio of less than 60% by the 2028

financial year is therefore confirmed. Compared to the previous growth

scenario, the Management Board of UmweltBank expects a flatter increase in

earnings before taxes, particularly from the 2027 financial year onwards.

This is primarily due to lower momentum in the lending business.

Our previous estimates (see Research Comment dated 15 November 2024), which

cover the forecast period from 2024 to 2026, are largely in line with the

company's updated scenario. We therefore confirm these and at the same time

the price target of EUR10.00 determined within the framework of a residual

income model. The rating remains BUY.

You can download the research here: http://www.more-ir.de/d/31671.pdf

Contact for questions:

GBC AG

Halderstraße 27

86150 Augsburg

0821 / 241133 0

research@gbc-ag.de

++++++++++++++++

Offenlegung möglicher Interessenskonflikte nach § 85 WpHG und Art. 20 MAR

Beim oben analysierten Unternehmen ist folgender möglicher

Interessenkonflikt gegeben: (1,4,5a,6a,7,11); Einen Katalog möglicher

Interessenkonflikte finden Sie unter:

https://www.gbc-ag.de/de/Offenlegung

+++++++++++++++

Date (time) Completion: 27.01.2025 (8:56 am)

Date (time) first transmission: 27.01.25 (2:30 pm)

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

The EQS Distribution Services include Regulatory Announcements,

Financial/Corporate News and Press Releases.

Archive at www.eqs-news.com

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

2075417 27.01.2025 CET/CEST

°