The Naga Group — Revenue growth and continued executions

The NAGA Group (DB: N4G)

Last close As at 27/03/2024

5.84

0.09 (1.57%)

Market capitalisation

246m

More on this equity

Research: Financials

The Naga Group — Revenue growth and continued executions

NAGA saw 90% growth in pro forma revenue to €3.7m from trading activities and a 74% increase in total sales to €4.3m in H117, compared with H216. In Q417, management is planning to launch its second product, SWITEX (in-game items trading), and issue NAGA Coins (a cryptocurrency) for up to $400m, with 55% of the total offered to the public by working with a third party. The proceeds from the initial token sale (ITS) and the remaining 45% of the tokens will not be consolidated into NAGA’s balance sheet. The stock is currently trading at 24.3x EV/sales based on annualised H117 numbers. In August 2017, the Chinese conglomerate, Fosun, which owns c 26% of NAGA, committed to invest an additional €3.3m, or 25% of its total investment commitment of €12.3m.

Analyst avatar placeholder

Written by

Financials

The NAGA Group

Revenue growth and continued executions

Software

Scale research report – Update

02 November 2017

Price

€10.44

Market cap

€219m

Share price graph

Share details

Code

N4G

Listing

Deutsche Börse Scale

Shares in issue

21m

Last reported net cash as at 30 June 2017

€0.3m

Business description

The NAGA Group is a fintech start-up in social trading with two flagship products: SwipeStox (for securities trading) and SWITEX (for in-game items trading), a joint venture with the Deutsche Börse. Headquartered in Hamburg, the company will have 85 employees, following the acquisition of Hanseatic Brokerhouse Group, now NAGA Markets.

Bull

The major shareholder Fosun may be successful in bringing NAGA to the Chinese market.

German fintech companies may benefit from Brexit.

Social trading and robo-advisor may gain significant traction in Germany.

Bear

China’s recent crackdown on cryptocurrency trading may have adverse effects on NAGA CoinWallet.

NAGA’s business model may be copied by Silicon Valley tech giants.

Competition is likely from existing players in finance and gaming.

Analysts

Emily Liu, CFA

+44 (0)20 3077 5700

Graeme Moyse

+44 (0)20 3077 5700

NAGA saw 90% growth in pro forma revenue to €3.7m from trading activities and a 74% increase in total sales to €4.3m in H117, compared with H216. In Q417, management is planning to launch its second product, SWITEX (in-game items trading), and issue NAGA Coins (a cryptocurrency) for up to $400m, with 55% of the total offered to the public by working with a third party. The proceeds from the initial token sale (ITS) and the remaining 45% of the tokens will not be consolidated into NAGA’s balance sheet. The stock is currently trading at 24.3x EV/sales based on annualised H117 numbers. In August 2017, the Chinese conglomerate, Fosun, which owns c 26% of NAGA, committed to invest an additional €3.3m, or 25% of its total investment commitment of €12.3m.

SWITEX: Scheduled for launch in Q417

Exclusively powered by Deutsche Börse, SWITEX is a market for trading in virtual goods from the gaming world. The business model is to share revenues with game publishers currently not benefiting from the secondary trading of in-game items on the grey market. NAGA owns 60% of SWITEX and Deutsche Börse 40%.

NAGA Coins: Token for the NAGA ecosystem

From July 2017, SwipeStox customers can invest in Bitcoin. The company is working with an external partner to issue NAGA Coins, of up to $220m, to the public. The NAGA token-sale will not create any shareholdings. It will be a pure unit of account and therefore represents an extension of the product range. The NAGA Wallet will be launched during the token sale process, by connecting with cryptocurrency exchanges around the world.

H117 sales up 74%; losses in start-up phase

The company launched its first product, SwipeStox, in June 2016. Compared with H216, pro forma revenue from trading activities went up by 90% to €3.7m and total sales (including commissions from third parties) increased by 74% to €4.3m in H117. The net loss of €3.9m was comparable to H216. The company had €0.3m cash on hand and €1.7m in trade receivables as of 30 June 2017. A cash call looks imminent given the cash burn of €3.2m in H117.

Valuation: Trading at a premium to peers

NAGA is currently trading at 24.3x EV/sales based on annualised H117 figures and 13.5x price/book based on H117 results (including €17.4m in intangible assets). Given NAGA’s short operating history, blockchain and fintech companies still in the ramp-up phase and not yet in profit may be the most appropriate comparators.

Consolidated financial summary

Year
end

Revenue*
(€m)

EBIT
(€m)

PBT
(€m)

EPS*
(€)

P/E
(x)

Yield
(%)

12/15

0.60

(0.77)

(0.78)

(15.6)

N/A

N/A

12/16

3.23

(6.40)

(6.49)

(131.6)

N/A

N/A

Source: Company accounts. Note: *Based on 50,000 shares in 2015 and 50,001 shares in 2016. Consensus forecasts are not available.

Edison Investment Research provides qualitative research coverage on companies in the Deutsche Börse Scale segment in accordance with section 36 subsection 3 of the General Terms and Conditions of Deutsche Börse AG for the Regulated Unofficial Market (Freiverkehr) on Frankfurter Wertpapierbörse (as of 1 March 2017). Two to three research reports will be produced per year. Research reports do not contain Edison analyst financial forecasts.

H117 growth driven by brokerage and SwipeStox

NAGA was founded in 2015 with the amalgamation of several app developers. NAGA started to generate revenue in Q216 with SwipeStox (a social trading platform), currently its only live product. The company has submitted an application to acquire Naga Markets (former Hanseatic Brokerhouse Global Markets), domiciled in Cyprus in Q317, and renamed it NAGA Markets (a classic brokerage business). The average daily trading volume on SwipeStox and NAGA Markets over the past 12 months is approximately €168m.

Compared with H216, NAGA saw 90% growth in revenue to €3.7m from trading activities and a 74% increase in total sales (including commissions from third parties) to €4.3m in H117. The net loss of €3.9m was comparable to H216, given the increase in expenses in line with expanding business activities. The company had €0.3m cash on hand and €1.7m in trade receivables as of 30 June 2017.

Exhibit 1: H117 vs H216 results (pro forma)

€000s

H117

H216

Change

Comment

Revenue

3,741

1,970

90%

Increase in trading volume with NAGA Markets* and SwipeStox.

Activated programming services (commissions)

589

512

15%

Feed-in commissions from external brokers via SwipeStox.

Total sales

4,330

2,483

74%

Other operating income

305

239

28%

Commission expenses

1,576

691

128%

Increase in trading activity.

Personal expenses

1,245

837

48%

Increase in business activity.

Marketing & advertising expenses

292

131

123%

Increase in promotional campaigns.

Other operating expenses

2,768

2,459

13%

Earnings before amortisation

(1,246)

(1,396)

(10%)

Amortisation

(2,384)

(2,340)

(0%)

Mostly due to the amortisation of Swipy Technology valued at €20m.

Profit before taxes

(3,631)

(3,736)

(3%)

Net financial incomes (expenses)

(93)

(70)

(32%)

Income (loss) before taxes

(3,724)

(3,806)

(2%)

Income taxes

(173)

(84)

(106%)

Net profit/(loss)

(3,897)

(3,890)

(0%)

Intangible assets

17,413

19,164

(9%)

Most of the book value from the acquisition of Swipy Technology in 2015.

Other non-current assets

278

283

(2%)

Total non-current assets

17,691

19,447

(9%)

Trade receivables

1,743

195

794%

Other current assets

1,058

1,087

(3%)

Cash and cash equivalents

257

3,471

(93%)

Further fund-raising likely.

Total current assets

3,058

4,753

(36%)

Total assets

20,749

24,200

(14%)

Total non-current liabilities

107

214

(50%)

Trade payables and other current liabilities

2,153

1,187

81%

Convertible bonds

0

3,205

(100%)

Convertible bonds converted into 1,970,402 shares in March 2017.

Other current liabilities

2,326

5,011

(54%)

Total current liabilities

4,479

9,403

(52%)

Total liabilities

4,586

9,617

(52%)

Shareholders’ equity

16,162

14,583

11%

Convertible bonds converted into 1,970,402 shares in March 2017.

Cash flows from operating activities

(2,409)

(249)

(867%)

Mainly due to increase in trade receivables.

Cash flows from investing activities

(850)

(668)

(27%)

Cash flows from financing activities

45

3,838

(99%)

Issue of convertible bonds for €3.24m in December 2016.

Source: The NAGA Group. Note: *The acquisition of Hanseatic Brokerhouse Group (aka NAGA Market) is not yet completed.

Issuance of NAGA Coins in Q417

On 27 October 2017, the company announced that up to $220m of NAGA Coins will be issued to the public in an initial token sale (ITS) in Q417 by working with a third-party partner. NAGA will create a total of up to 400 million NAGA Coins, at $1 per coin, and offer 55% of this to the public. The maximum number of issued tokens will not or cannot exceed the ceiling of 400m units, controlled by the built-in smart contract based on the Ethereum blockchain.

The funds raised from the public will not be consolidated into NAGA’s balance sheet. The NAGA token-sale does not create any shareholdings. It will be a pure unit of account and therefore represents an extension of NAGA’s product range. NAGA Coins will be accepted within the NAGA ecosystem. It is planned that the NAGA Coin will be traded under the ticker "NGC" on the world's major crypto exchanges.

The ITS will be performed by the third-party partner and Naga will charge licensing fees for the use of its software and/or will be reimbursed for development costs and other expenses.

The remaining 45% of the tokens will be held by the third-party partner. However, these tokens will be used inter alia to compensate the parties involved in the ITS process such as advisors. The proceeds from the token sale will be used for NAGA’s business and technology development, marketing and advisory services. Furthermore, Naga hopes to directly benefit from any marketing performed by the token issuing entity, as the promotion of the Naga coin is directly targeted to fuel the SwipeStox and Switex user and revenue growth.

Buyers can purchase NAGA coins using other cryptocurrencies (such as Ethereum, Bitcoin, Litecoin) or with euros or US dollars via the NAGA Wallet from 20 November 2017. For this purpose, a bonus of 30% for the first 20 million tokens is awarded for seven days (“Pre-sale”), before a further 200 million tokens are sold ("Main-Token-Sale") from 1 December 2017 onwards.

New structure of the executive board

On 22 September 2017, the company announced a restructuring of the executive board. The board is now made up of three members without a chairman. The founder and previous chairman, Yasin Sebastian Qureshi, is now responsible for innovation, strategy and business analysis. Christoph Brück is the legal counsel and responsible for the SWITEX project. Former CTO, Benjamin Bilski, remains in charge of technology. Management indicates that the purpose of the reorganisation is mainly to share the responsibility of communication with Asia, predominately the Fosun Group. Before this, Mr Qureshi did the majority of travelling to the Far East.

Valuation

NAGA’s share price has almost quadrupled since it listed on 10 July 2017. The company is currently valued at 24.3x EV/sales based on annualised H117 numbers of approximately €9m and 13.5x price/book based on H117 results (including €17.4m intangible assets).

The free float is limited, at 1m shares, or c 4.8% of the total shares outstanding. The remaining 20,008,048 shares are subject to a lock-up period of six months post IPO, and another six months unless the sale of shares is approved by Hauck & Aufhäuser Privatbankiers, the IPO underwriter and the designated sponsor.

Given NAGA’s short operating history and blockchain focus, blockchain companies such as Digital X may be suitable comparators in the near term. These companies are still young, small in scale, not yet in profit and are often listed on exchanges with lighter regulatory burdens (such as OTC in the US). Fintech companies still in the ramp-up phase and not yet profitable may also be appropriate comparators.

Exhibit 2: Publicly listed blockchain, online trading, fintech and mobile social media companies

Company

Ticker

Geography

Business

Digital X

DCC:ASE

Australia

ICO advisory and blockchain consultancy

Bitcoin Services

BTSC:OTC US

US

Blockchain consultancy and implementation service

BTL Group

BTL:CN Venture

Canada

Blockchain consultancy service

IG Group

IGG:LN

Europe

Trading of CFDs/spread betting

CMC Markets

CMCX:LN

Europe

Trading of CFDs/FX/spread betting

Alpha FX Group

AFX:LN

UK

Currency trading, news commentary and market analysis

Cinnober Financial Technology

CINN:SS

Europe

Platform developers for financial transactions

Change Financial

CCA:ASE

Australia

Money transfers via mobile phones with Debit Mastercard

MyBucks

MBC:GR

Africa

Financial products/services to the low and middle-income consumers, predominantly in sub-Saharan Africa

Momo Inc

MOMO:NASDAQ

China

Mobile social media and gaming

YY Inc

YY:NASDAQ

China

Mobile social media, gaming and e-learning

GREE

3632:Tokyo

Japan

Social media, gaming, advertising and investment in start-ups

Source: Edison Investment Research

In the long term as NAGA continues to grow its revenue base, the valuation of online brokers (eg IG Group and CMC Markets), fintech companies (eg Cinnober Financial Technology), mobile social media and gaming apps (eg Momo and GREE) may provide good reference points.

Exhibit 3: Peer group valuations

Market cap

P/E (x)

EV/SALES (x)

EV/EBITDA (x)

(m)

2017e

2018e

2017e

2018e

2017e

2018e

IG Group

£2,320

13.1

13.7

3.8

3.8

8.3

8.6

CMC Markets

£406

12.4

13.0

2.4

2.4

7.4

7.7

Alpha FX Group

£161

32.4

26.8

11.8

9.6

23.6

19.4

Trading & investment advisory average

19.3

17.8

6.0

5.3

13.1

11.9

Cinnober Financial Technology

SEK2,142

N/A

119.5

4.6

3.6

N/A

78.3

Change Financial

A$46

N/A

N/A

13.7

2.6

N/A

N/A

MyBucks

€173

N/A

49.5

5.3

4.0

65.1

18.5

Fintech companies in P2P and investments

N/A

84.5

7.9

3.4

65.1

18.5

GREE

JPY189,446

21.2

17.9

1.3

1.2

6.3

5.2

Momo Inc

$6,287

19.9

14.4

4.2

3.1

14.7

10.5

YY Inc

$5,758

15.5

12.8

3.2

2.6

12.2

9.8

Mobile social media & gaming average

18.7

15.0

2.9

2.3

11.1

8.5

2016 P/E (x)

2016 EV/sales (x)

2016 Price/book (x)

Bitcoin Services

$29

N/A

173.3

128.3

Digital X

A$26

N/A

62.6

3.9

BTL Group

C$96

N/A

223.8

60

Blockchain companies average

N/A

153.2

64.1

Source: Bloomberg. Note: Prices as at 23 October 2017.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisors and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Any Information, data, analysis and opinions contained in this report do not constitute investment advice by Deutsche Börse AG or the Frankfurter Wertpapierbörse. Any investment decision should be solely based on a securities offering document or another document containing all information required to make such an investment decision, including risk factors.

Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

More on The NAGA Group

View All

Latest from the Financials sector

View All Financials content

Jupiter US Smaller Companies — New initiatives from US small-cap value specialist

Jupiter US Smaller Companies (JUS) has announced a number of new initiatives and enhancements to its investment process, aimed at boosting shareholder value and the potential for long-term growth and capital preservation. The manager intends to increase concentration in favoured holdings and be less keen to take profits in winning stocks, at the same time as acting more quickly to cut positions that are not proceeding as hoped. Meanwhile, the board has put in place the trust’s first gearing facility, scrapped the performance fee and introduced a new, tiered management fee, alongside a commitment to growing the trust to a target £200m over the next two to three years. While JUS’s value investment style has been out of favour in the US for the past decade, Fund Manager Robert Siddles says that with the bull market in growth stocks becoming more and more extended, the case for value is stronger than ever.

Continue Reading

Subscribe to Edison

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

Sign up for free