^

Original-Research: Borussia Dortmund GmbH & Co KGaA - from NuWays AG

Classification of NuWays AG to Borussia Dortmund GmbH & Co KGaA

Company Name: Borussia Dortmund GmbH & Co KGaA ISIN: DE0005493092

Reason for the research: Update Recommendation: BUY from: 26.02.2024 Target price: 5.50 Target price on sight of: 12 Monaten Last rating change: Analyst: Philipp Sennewald

Strong Q2: A beat on all lines / chg. est. Borussia Dortmund released Q2 prelims, which came in significantly ahead of our estimates. In detail: Q2 sales increased by 32.7% yoy, to EUR 154m (eNuW: EUR 131m), which was mainly driven by a steep increase in revenues from TV-marketing (+43% yoy to EUR 71.5m) as well as match Operations (+71% to 19.9m). Both should be at least partly attributable to the weak comparable base following the 2022 Qatar World Cup. Sales from Conference, Catering and Miscellaneous also contribute strongly, as the segment's sales grew 33.4% yoy to EUR 12.4m, which we regard as a result of a pick-up in company events. Q2 EBITDA came in at EUR 42.1m (eNuW: EUR 35.4m), implying a 27.3% margin (+3.4pp yoy). This should be mainly explained be the strongly increased TV-marketing revenues, which de facto do not incur any costs. Against this backdrop, the company should be fully on track to outperform its FY targets of > EUR 427m sales (lower end would even imply a 13% yoy decrease in H2 sales) and EBITDA of EUR 104-114m (implying negative EBITDA in H2 after EUR 122m at H1). Besides the strong financial results, BVB is also delivering good performances on the pitch. After trailing the Top-4 by six point before the second half of the season started, BVB is now 1 point clear of 5th placed Leipzig in P4, which would definitely be sufficient to qualify for the next UCL season. Even more importantly, the team returned with a 1-1 draw from Eindhoven, where they played the first leg of their UCL round of 16 tie. Given the strong performances on their home turf in recent years, we regard BVB's chances as high to advance to the quarterfinals, which would in turn generate additional prize money of EUR 10.6m as well as an additional home match (eNuW: EUR 2m sales). However, we conservatively do not include this in our estimates yet. On another note, UEFA recently disclosed first indications of the prize money allocation for the newly formatted 2024/25 UCL, stating that overall prize money will increase by c. 25% to EUR 2.47bn. While there will be a higher emphasis on performance (+7.5pp of total prize money), UEFA will also increase the starting fee to EUR 18.9m (prior: EUR 15.6m). Until more details follow, we are initially modelling a 25% increase in BVB's UCL TV-marketing sales for 24/25e, based on the increase in total prize money. We confirm our BUY recommendation with an unchanged PT of EUR 5.50.

You can download the research here: http://www.more-ir.de/d/28971.pdf For additional information visit our website www.nuways-ag.com/research.

Contact for questions Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden www.nuways-ag.com/research. Kontakt für Rückfragen 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.

°

Quelle: dpa-Afx