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.
Financials |
Update
Financials |
Flash note
Financials |
Update
Financials |
Update
Dr. Sebastian Grabmaier
CEO
Ralph Konrad
CFO
Forecast net cash (€m)
2.3
Forecast gearing ratio (%)
N/A
% | 1M | 3M | 12M |
---|---|---|---|
Actual | (6.6) | 6.0 | 12.8 |
Relative | (4.8) | (1.0) | 0.3 |
52 week high/low | €24.0/€14.8 |
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 | 307.1 | 39.9 |
2023A | 171.7 | 11.7 | 3.8 | 27.93 | 75.5 | 34.3 |
2024E | 212.9 | 15.3 | 6.8 | 37.42 | 56.4 | 21.1 |
2025E | 250.0 | 22.3 | 13.5 | 73.94 | 28.5 | 15.2 |