JDC Group (SCALE: JDC)

Last close As at 25/04/2024

EUR21.30

−0.10 (−0.47%)

Market capitalisation

EUR292m

JDC Group is a leading German insurance platform, providing advice and financial services to professional intermediaries and banks and directly to end-customers. JDC provides its digital platform for end-clients and for the administration and processing of insurance products 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). Its pilot with R+V Versicherung, Germany’s cooperative banks’ insurance company, has also materialised. These contracts could add more than €300m in annual turnover with a significant contribution as of this year.

Latest Insights

View More

Financials | Update

JDC Group — Accelerating again in FY24

Financials | Flash note

JDC Group — 2024 could turn out to be a very strong year

Financials | Update

JDC Group — Banking on a strong Q4

Financials | Update

JDC Group — Accelerating into H223

JDC Group_resized

Sector

Financials

Equity Analyst

Key Management

  • Dr. Sebastian Grabmaier

    CEO

  • Ralph Konrad

    CFO

Balance Sheet

Forecast net cash (€m)

2.3

Forecast gearing ratio (%)

N/A

Share Price Performance

Price Performance
% 1M 3M 12M
Actual (5.8) 4.4 17.0
Relative (5.1) (2.5) 2.6
52 week high/low €24.0/€14.8

Financials

JDC Group (JDC) reported FY23 results that were in line with the preliminary results published on 8 March. After a very strong Q423, JDC expects FY24 revenue growth to accelerate to c 17% (FY23: 10.0%) and EBITDA to grow by 36% (FY23: 30.2%) at the midpoint of guidance. To reach the FY25 target of €246m in revenue, JDC also needs 17% top-line growth in FY25. JDC trades at an FY25e EV/EBITDA multiple of 13.7x on our estimates, which we believe is undemanding for what is essentially a fast-scaling platform business. Our DCF provides a valuation of €34.04/share (versus €34.09/share previously).

Y/E Dec Revenue (€m) EBITDA (€m) PBT (€m) EPS (c) P/E (x) P/CF (x)
2022A 156.1 9.0 1.1 6.87 310.0 40.3
2023A 171.7 11.7 3.8 27.93 76.3 34.6
2024E 212.9 15.3 6.8 37.42 56.9 21.3
2025E 250.0 22.3 13.5 73.94 28.8 15.4

QuickView

Financials

JDC Group — Seeking higher levels of growth

Update

Financials

JDC Group — Seeking a higher level of growth

Update

Financials

JDC Group — Scaling up

edison tv

Financials

JDC Group – executive interview

Update

Financials

JDC Group — Ready to scale up

Update

Financials

JDC Group — Large contracts start to materialise

Update

Financials

JDC Group — White label solutions attract new clients

Update

Financials

JDC Group — Back on track after a weaker Q417

Update

Financials

JDC Group — Muted Q417 does not spoil FY18 outlook

Update

Financials

JDC Group — Capturing additional margin

Initiation

Financials

JDC Group — Digitalised personal service