^ Original-Research: 123fahrschule SE - from NuWays AG

14.08.2025 / 09:00 CET/CEST Dissemination of a Research, transmitted by EQS News - a service of EQS Group. 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 NuWays AG to 123fahrschule SE

Company Name: 123fahrschule SE ISIN: DE000A2P4HL9

Reason for the research: Update Recommendation: BUY from: 14.08.2025 Target price: EUR 7.90 Target price on sight of: 12 months Last rating change: Analyst: Philipp Sennewald

H1 prelims broadly in line / profitability improves strongly

Yesterday, 123f published a solid set of preliminary H1'25 figures showing the positive impact of the simulator business and new branch openings. In detail:

H1'25p sales increased by 17% yoy to EUR 12.9m (eNuW: EUR 13.4m). A main contributor was again the driver training for cars and motorcycles, which should have already been supported by the opening of new branches, which started in H2'24. A further positive impact came from the new simulator business (via acquisition of Foerst GmbH in FY24), where the company was able to win a major contract in the first quarter (EUR 1m sales).

This also provided a strong foundation for significant bottom-line improvements. H1'25p EBITDA almost doubled to EUR 1.0m (compared to adj. EBITDA in H1'24), which is in line with our estimates. This implies a 7.6% EBITDA margin - a 3.1pp yoy improvement. In our view, this shows that the efficiency measures that were imposed by management over the past two years are bearing fruit and that scalability finally starts to kick in.

Against this backdrop, management confirmed the positive outlook for the FY25. Mind you, that the initial guidance put out in January is targeting sales of EUR 28-30m (eNuW: EUR 28.7m) and EBITDA of EUR 1.5-2.5m (eNuW: EUR 2.5m). While the bottom-line target should be easily achieved, the top-line guidance appears ambitious (32% implied H2 sales growth at low end) but achievable in our view. Mind you, that the newly opened branches were still largely in the ramp-up stage during H1, which is why we regard a further acceleration of growth in H2 as feasible.

Despite the positive development, management also stated that domestic driving simulator business is developing not to the extent that was expected at the beginning of the year, which is likely due to a wait-and-see approach by customers as draft legislation concerning the digitilisation of driver training has not been published yet - contrary to industry expectations. It can thus be assumed that once the draft is out, there will be a catch-up effect.

Yet, the case remains fully intact, which is visible in the preliminary results but especially in light of the upcoming legislation changes in early 2026 (online theory & driving simulators). In fact, we regard 123f as the main beneficiary based on its strategic positioning.

Reiterate BUY with an unchanged EUR 7.90 PT based on DCF.

You can download the research here: https://eqs-cockpit.com/c/fncls.ssp?u=9d8eb59b0a40d31a0bf40f2b2913df50 For additional information visit our website: https://www.nuways-ag.com/research-feed

Contact for questions: NuWays AG - Equity Research Web: www.nuways-ag.com Email: research@nuways-ag.com LinkedIn: https://www.linkedin.com/company/nuwaysag Adresse: Mittelweg 16-17, 20148 Hamburg, Germany ++++++++++ Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte. Offenlegung möglicher Interessenskonflikte nach § 85 WpHG beim oben analysierten Unternehmen befinden sich in der vollständigen Analyse. ++++++++++

---------------------------------------------------------------------------

The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. Archive at www.eqs-news.com

---------------------------------------------------------------------------

2183808 14.08.2025 CET/CEST

°

Quelle: dpa-Afx