Currency in EUR

Last close As at 26/01/2023


−0.15 (−0.86%)

Market capitalisation


JDC Group is a leading German insurance platform, providing advice and financial services for professional intermediaries and banks, but also directly for end-customers. JDC’s digital platform, for end-clients and for the administration and processing of insurance products, is also provided as a white-label product.

In the last few years, JDC has won several very large contracts with German savings bank-related insurers Provinzial and Versicherungskammer Bayern (VKB), and is running a pilot with R+V Versicherung, Germany’s cooperative banks’ insurance company. These contracts could add more than €300m in annual turnover.

Latest Insights

View More



Equity Analyst

Key Management

  • Dr. Sebastian Grabmaier


  • Ralph Konrad


Balance Sheet

Forecast net cash (€m)


Forecast gearing ratio (%)


Share Price Performance

Price Performance
% 1M 3M 12M
Actual 0.3 7.5 (15.0)
Relative (7.4) (7.9) (15.5)
52 week high/low €26.0/€14.6


JDC Group (JDC) reported Q322 numbers and lowered its guidance for FY22 revenues of €155–165m (previously €165–175m) and EBITDA of €7.5–9.5m (previously more than €11m). The new guidance implies 1.1% revenue growth and EBITDA of €2.0m at the midpoint in Q422 (Q421: €3.0m). Given the 12.4% revenue growth in January to September 2022, this guidance may prove conservative. As such, we have adjusted our estimates towards the upper end of the guided range. In our new estimates, JDC trades on EV/EBITDA of 16.6x in FY23e, which we see as undemanding for what is essentially a platform business. Our discounted cash flow calculation generates a valuation of €36.40 per share.

Y/E Dec Revenue (€m) EBITDA (€m) PBT (€m) EPS (c) P/E (x) P/CF (x)
2020A 122.8 5.1 (1.0) (9.21) N/A 65.9
2021A 146.8 8.3 1.4 6.61 261.0 42.2
2022E 161.2 8.6 1.2 6.91 249.6 28.1
2023E 192.9 13.3 5.3 30.79 56.0 19.4


More from our Financials team


Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free