Re­se­arch | 15 No­vem­ber 2024 00:00

Ori­gi­nal-Re­se­arch: Um­welt­Bank AG – from GBC AG
15.11.2024 / 10:01 CET/CEST
Dis­se­mi­na­ti­on of a Re­se­arch, trans­mit­ted by EQS News – a ser­vice of 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.

Clas­si­fi­ca­ti­on of GBC AG to Um­welt­Bank AG

Com­pa­ny Name: Um­welt­Bank AG
ISIN: DE0005570808
Re­ason for the re­se­arch: Re­se­arch Com­ment
Re­com­men­da­ti­on: Buy
Tar­get pri­ce: EUR 10.00
Tar­get pri­ce on sight of: 31.12.2025
Last ra­ting ch­an­ge:
Ana­lyst: Cos­min Fil­ker, Mar­cel Gold­mann

Nine months 2024: ope­ra­ting per­for­mance in line with ex­pec­ta­ti­ons; sharp in­crease in in­te­rest re­sult ex­pec­ted from 2025

For the cur­rent fi­nan­cial year 2024, Um­welt­Bank AG has star­ted to re­port the most im­portant key fi­gu­res on a quar­ter­ly ba­sis for the first time. Even though the Q3 fi­gu­res pre­sen­ted here are miss­ing a com­pa­ra­ble fi­gu­re from the pre­vious year, they still pro­vi­de a good in­te­rim sta­tus for the cur­rent fi­nan­cial year.

Af­ter nine months, Um­welt­Bank AG re­ports net in­te­rest in­co­me of €28.80 mil­li­on and is thus well on track to achie­ve the ex­pec­ted in­crease over the pre­vious year’s fi­gu­re for the year as a who­le. The ba­sis for the in­crease in net in­te­rest in­co­me du­ring the year lies, on the one hand, in the rise in cus­to­mer de­po­sits to €3.7 bil­li­on (31 De­cem­ber 2020: €2.8 bil­li­on), which were in­ves­ted in a hig­her in­te­rest rate en­vi­ron­ment at hig­her in­te­rest ra­tes. In ad­di­ti­on, le­ga­cy tre­asu­ry hol­dings were re­inves­ted, which, ac­cor­ding to the com­pa­ny, ac­counts for a dif­fe­rence of up to 100 ba­sis points. Alt­hough the com­pa­ny re­cor­ded new len­ding busi­ness of €115 mil­li­on in the first th­ree quar­ters, the to­tal vo­lu­me of lo­ans fell to €3.50 bil­li­on (31 De­cem­ber 2023: €3.72 bil­li­on) due to re­pay­ments and re­demp­ti­ons. Net in­te­rest in­co­me is the­r­e­fo­re li­kely to have be­ne­fi­ted in par­ti­cu­lar from the re­al­lo­ca­ti­on of own in­vest­ments and the in­vest­ment of cus­to­mer de­po­sits.

At the same time, the cre­dit in­sti­tu­ti­on re­por­ted a fi­nan­cial re­sult of €18.10 mil­li­on af­ter nine months of 2024. This in­cludes the sale of a to­tal of six wind farm in­vest­ments and two real es­tate in­vest­ments. In prin­ci­ple, Um­welt­Bank AG plans to sell its in­vest­ment port­fo­lio in the next th­ree fi­nan­cial ye­ars in or­der to re­lease equi­ty. Fur­ther in­vest­ment dis­po­sals are plan­ned for the fourth quar­ter, alt­hough the ex­pec­ted in­co­me from the­se can­not yet be quan­ti­fied.

Tog­e­ther with com­mis­si­on and tra­ding in­co­me of €3.10 mil­li­on, the com­pa­ny re­ports to­tal in­co­me of around €50 mil­li­on af­ter nine months. This is off­set by to­tal ex­pen­ses of €45.4 mil­li­on. The ex­pen­ses also in­clude in­creased ex­pen­ses in con­nec­tion with in­vest­ments in mar­ke­ting and IT. Ac­cor­ding to the com­pa­ny, ex­pen­ses in the ran­ge of €7–10 mil­li­on are ex­pec­ted to be of a one-off na­tu­re by the end of the 2024 fi­nan­cial year. Ear­nings be­fo­re ta­xes as of 30 Sep­tem­ber 2024 were €3.6 mil­li­on.

With the pu­bli­ca­ti­on of the Q3 fi­gu­res for 2024, the ma­nage­ment of Um­welt­Bank con­firm­ed the gui­dance, ac­cor­ding to which a pre-tax re­sult bet­ween € ‑5 mil­li­on and € ‑10 mil­li­on is to be achie­ved for the cur­rent fi­nan­cial year 2024. To­tal in­co­me of around €70m is ex­pec­ted to be off­set by to­tal ex­pen­ses of around €75m (in­clu­ding the bank de­po­sit). In the co­ming fi­nan­cial year 2025, an im­pro­ve­ment in to­tal in­co­me should even be ac­com­pa­nied by a de­cli­ne in to­tal ex­pen­ses, which should lead to a si­gni­fi­cant­ly po­si­ti­ve pre-tax re­sult again.

Du­ring the pre­sen­ta­ti­on of the Q3 fi­gu­res, UmweltBank’s CEO Diet­mar von Blü­cher show­ed how net in­te­rest in­co­me should be­ne­fit from the re­po­si­tio­ning in tre­asu­ry. In par­ti­cu­lar, new in­vest­ments at bet­ter con­di­ti­ons should im­pro­ve net in­te­rest in­co­me in the 2025 fi­nan­cial year to bet­ween €65 mil­li­on and €70 mil­li­on, an in­crease of over €20 mil­li­on com­pared to the pre­vious year. By con­trast, the fi­nan­cial re­sult, which is still be­ne­fiting in the cur­rent fi­nan­cial year from a high con­tri­bu­ti­on from the sale of in­vest­ments, is ex­pec­ted to de­cli­ne. Alt­hough the com­pa­ny still plans to gra­du­al­ly re­du­ce its in­vest­ment port­fo­lio, it is not pos­si­ble at pre­sent to fo­re­cast the ex­pec­ted con­tri­bu­ti­on to ear­nings.

In our ad­jus­ted fo­re­casts, we take into ac­count a stron­ger de­ve­lo­p­ment of the in­te­rest re­sult, par­ti­cu­lar­ly for the esti­ma­te ye­ars 2025 and 2026, but at the same time re­du­ce our fo­re­casts of the fi­nan­cial re­sult. Over­all, we ex­pect to­tal in­co­me to in­crease from €57.33m (2023) to €70.74m (2024e), €77.97m (2025e) and €87.13m (2026e). As we ex­pect cos­ts to rise at a dis­pro­por­tio­na­te­ly low rate from 2025, Um­welt­Bank AG should re­turn to pro­fit.

On the ba­sis of the ad­jus­ted va­lua­ti­on ac­cor­ding to the re­si­du­al in­co­me mo­del, we have de­ter­mi­ned a new fair va­lue of €10.00 (pre­vious­ly: €9.63). We are main­tai­ning our BUY ra­ting.

You can down­load the re­se­arch here: http://​www​.more​-ir​.de/​d​/​3​1​3​2​3​.​pdf

Cont­act for ques­ti­ons:
GBC AG
Hal­der­stra­ße 27
86150 Augs­burg
0821241133 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/​d​e​/​O​f​f​e​n​l​e​g​ung
+++++++++++++++
Date (time) Com­ple­ti­on: 15.11.24 (7:30 am)
Date (time) first trans­mis­si­on: 15.11.24 (10:00 am)

Ori­gi­nal-Re­se­arch: Um­welt­Bank AG (from GBC AG): Buy

GBC AG
Hal­der­stra­ße 27
86150 Augs­burg

Pho­ne: +49 821 241133–0
E‑mail: office(@)gbc-ag.de

Fol­low us!