EQS Group


Market Cap€310.1m

Last Close €36.6

EQS is a leading international provider of regulatory technology in the fields of corporate compliance and investor relations. Its products enable corporate clients to fulfil complex national and international disclosure obligations, minimise risks and communicate transparently with stakeholders.

More EQS Group content >

Investment summary

Q3 figures showed the boost given to EQS’s whistleblowing offering by the June acquisition of Business Keeper, lifting the number of whistleblowing customers to c 1,500. Implementation of the EU Directive is delayed in a number of territories, but the direction of travel is set and the timetable slippage should only be one or two quarters. Additional sales and marketing costs were already factored into our estimates (in line with guidance for FY21), which are unchanged. Management is targeting group revenue of c €130m by FY25, with an EBITDA margin of 30%, with Compliance revenues comprising c 75% of group. Achieving these ambitious targets requires EQS to exploit the full potential of recent acquisitions and to take maximum advantage of the current window of opportunity.

Y/E Dec
Revenue (€m)
PBT (€m)
EPS (fd) (c)
P/E (x)
P/CF (x)
2019A 35.4 2.6 (0.3) (7.41) N/A 110.1
2020A 37.6 4.8 0.4 4.12 888.3 45.5
2021E 49.4 2.8 (2.7) (21.47) N/A 164.1
2022E 70.0 7.5 0.9 7.23 506.2 71.3
Industry outlook

While this EU whistleblowing regulation is now active, the deadline for implementation in national laws of December 2021 will not be met by most member states. However, the delays are not expected to be significant, with the necessary legislation in the key German market likely to be brought forward once the new administration is established. We expect the benefit to start to accrue more strongly through FY22 and the additional sales cost to continue for a few months more.

Last updated on 21/01/2022
Content on EQS Group
EQS Group – Business Keeper a keeper
TMT | Update | 16 November 2021
View more
Register to receive research on EQS Group as it is published
Share price graph
Balance sheet
Forecast net debt (€m) 61.1
Forecast gearing ratio (%) 78
Price performance
Actual (12.0) (7.6) 9.6
Relative* (12.9) (8.4) (2.3)
52-week high/low €47.0/€30.0
*% relative to local index
Key management
Achim Weick CEO
André Marques CFO