Stock BRNL BRUNEL INTERNATIONAL N.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Brunel International N.V.

Equities

BRNL

NL0010776944

Employment Services

Market Closed - Euronext Amsterdam
Other stock markets
 11:35:42 2024-05-03 am EDT 		5-day change 1st Jan Change
10.64 EUR +3.91% Intraday chart for Brunel International N.V. +4.31% -4.83%
Feb. 23 Brunel International N.V. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Brunel International N.V. Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 455.7 369.2 566.5 482.8 563.5 536.3 - -
Enterprise Value (EV) 1 413.6 219.2 514.9 395.2 458.7 449.1 447.4 483.8
P/E ratio 113 x 23.5 x 18.4 x 17.1 x 17.7 x 12.2 x 10.2 x 8.79 x
Yield 3.33% 4.11% 4% 5.74% 4.92% 6.11% 7.52% 8.46%
Capitalization / Revenue 0.44 x 0.41 x 0.63 x 0.41 x 0.42 x 0.37 x 0.33 x 0.3 x
EV / Revenue 0.4 x 0.25 x 0.57 x 0.33 x 0.34 x 0.31 x 0.28 x 0.27 x
EV / EBITDA 10.1 x 4.42 x 7.79 x 4.81 x 5.86 x 4.97 x 4.24 x 3.93 x
EV / FCF 29.6 x 2.57 x 50.6 x 26.2 x -115 x 16.4 x 10.9 x 10.3 x
FCF Yield 3.38% 39% 1.98% 3.82% -0.87% 6.08% 9.14% 9.67%
Price to Book 1.64 x 1.35 x 1.97 x 1.58 x 1.87 x 1.72 x 1.61 x 1.62 x
Nbr of stocks (in thousands) 50,575 50,575 50,401 50,401 50,401 50,401 - -
Reference price 2 9.010 7.300 11.24 9.580 11.18 10.64 10.64 10.64
Announcement Date 2/14/20 2/12/21 2/18/22 2/17/23 2/23/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,041 892.6 899.7 1,182 1,330 1,468 1,603 1,783
EBITDA 1 41.02 49.64 66.11 82.2 78.34 90.4 105.6 123
EBIT 1 17.4 28.8 47.7 60.87 61.1 67.78 82.23 -
Operating Margin 1.67% 3.23% 5.3% 5.15% 4.59% 4.62% 5.13% -
Earnings before Tax (EBT) 16.44 28.51 - - - - - -
Net income 1 3.825 15.6 - 29.39 31.65 44.6 53 63
Net margin 0.37% 1.75% - 2.49% 2.38% 3.04% 3.31% 3.53%
EPS 2 0.0800 0.3100 0.6100 0.5600 0.6300 0.8700 1.040 1.210
Free Cash Flow 1 13.97 85.4 10.18 15.11 -3.982 27.3 40.9 46.8
FCF margin 1.34% 9.57% 1.13% 1.28% -0.3% 1.86% 2.55% 2.62%
FCF Conversion (EBITDA) 34.05% 172.05% 15.39% 18.38% - 30.2% 38.72% 38.05%
FCF Conversion (Net income) 365.2% 547.42% - 51.42% - 61.21% 77.17% 74.29%
Dividend per Share 2 0.3000 0.3000 0.4500 0.5500 0.5500 0.6500 0.8000 0.9000
Announcement Date 2/14/20 2/12/21 2/18/22 2/17/23 2/23/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q2 2022 Q3 2022 Q4
Net sales 1 227.2 245.4 289.1 301.8 316.3
EBITDA - - - - -
EBIT 1 13.6 15.7 11 18.4 17.8
Operating Margin 5.99% 6.4% 3.8% 6.1% 5.63%
Earnings before Tax (EBT) - - - - -
Net income - - - - -
Net margin - - - - -
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 10/29/21 2/18/22 7/29/22 10/28/22 2/17/23
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 42.1 150 51.6 87.6 105 87.2 88.8 52.5
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 14 85.4 10.2 15.1 -3.98 27.3 40.9 46.8
ROE (net income / shareholders' equity) 1.36% 5.66% 11.1% 9.91% 10.4% 14.3% 16.3% 18.7%
ROA (Net income/ Total Assets) 0.92% 3.61% - - - - - -
Assets 1 416.5 432 - - - - - -
Book Value Per Share 2 5.500 5.390 5.720 6.050 5.980 6.180 6.590 6.560
Cash Flow per Share 2 0.4000 1.830 0.3300 0.5200 0.1500 0.8100 1.230 -
Capex 1 6.55 7.21 6.54 11.2 11.7 12.9 14.2 15.7
Capex / Sales 0.63% 0.81% 0.73% 0.95% 0.88% 0.88% 0.89% 0.88%
Announcement Date 2/14/20 2/12/21 2/18/22 2/17/23 2/23/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Brunel International N.V.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
10.64 EUR
Average target price
14.7 EUR
Spread / Average Target
+38.16%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Employment Services

1st Jan change Capi.
BRUNEL INTERNATIONAL N.V. Stock Brunel International N.V.
-4.83% 578M
RANDSTAD N.V. Stock Randstad N.V.
-17.67% 8.92B
ROBERT HALF INTERNATIONAL, INC Stock Robert Half International, Inc
-20.20% 7.24B
ADECCO GROUP AG Stock Adecco Group AG
-22.56% 5.92B
MANPOWERGROUP INC. Stock ManpowerGroup Inc.
-4.92% 3.66B
PERSOL HOLDINGS CO.,LTD. Stock Persol Holdings Co.,Ltd.
-10.95% 3.16B
FESCO GROUP CO., LTD. Stock FESCO Group Co., Ltd.
+4.22% 1.53B
STERLING CHECK CORP. Stock Sterling Check Corp.
+11.06% 1.51B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD. Stock Shanghai Foreign Service Holding Group Co., Ltd.
-0.83% 1.5B
KFORCE INC. Stock Kforce Inc.
-5.27% 1.2B
Other Employment Services
  1. Stock Market
  2. Equities
  3. BRNL Stock
  4. Financials Brunel International N.V.