Loading...
XAMSBRNL
Market cap462mUSD
Dec 20, Last price  
8.76EUR
1D
1.39%
1Q
1.62%
Jan 2017
-43.08%
Name

Brunel International NV

Chart & Performance

D1W1MN
XAMS:BRNL chart
P/E
14.00
P/S
0.33
EPS
0.63
Div Yield, %
6.26%
Shrs. gr., 5y
-0.15%
Rev. gr., 5y
7.79%
Revenues
1.33b
+12.58%
312,744,000390,780,000499,070,000579,889,000714,228,000738,437,000720,924,000979,868,0001,236,529,0001,283,364,0001,386,585,0001,228,948,000884,911,000790,090,000914,581,0001,041,117,000892,568,000899,668,0001,181,824,0001,330,535,000
Net income
32m
+7.70%
7,254,00015,885,00026,274,00036,133,00045,567,00032,069,00025,601,00043,143,00044,115,00049,525,00048,424,00037,122,00010,050,0007,645,00020,571,000133,00015,590,00030,999,00029,390,00031,652,000
CFO
8m
-65.70%
5,166,000-3,486,0005,810,00030,374,00020,617,00061,764,0003,765,00040,706,00034,340,00027,960,00055,883,00087,649,00041,692,00015,962,000-5,987,00020,006,00092,590,00016,716,00022,543,0007,733,000
Dividend
May 20, 20240.55 EUR/sh
Earnings
Feb 21, 2025

Profile

Brunel International N.V. provides secondment, project management, recruitment, and consultancy services worldwide. It offers logistics services, such as food, accommodation, and transport; global mobility; and new location startup; and recruitment services, including career industry training, contracting and secondment; maintenance training; offshore and permanent recruitment; staff secondment; talent acquisition and campus recruitment; and technical training for staff and consultants. The company provides technical services comprising health, safety, environment; commissioning; project management support; work statement; and third-party inspection services. It serves life sciences, renewable energy, oil and gas, infrastructure, future mobility, and mining industries. Brunel International N.V. was incorporated in 1975 and is headquartered in Amsterdam, the Netherlands.
URL
https://www.brunelinternational.net/
IPO date
Jun 19, 1997
Employees
11,317
Domiciled in
NL
Incorporated in
NL

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,330,535
12.58%
1,181,824
31.36%
899,668
0.80%
Cost of revenue
1,057,053
951,036
689,084
Unusual Expense (Income)
NOPBT
273,482
230,788
210,584
NOPBT Margin
20.55%
19.53%
23.41%
Operating Taxes
17,943
16,740
13,940
Tax Rate
6.56%
7.25%
6.62%
NOPAT
255,539
214,048
196,644
Net income
31,652
7.70%
29,390
-5.19%
30,999
98.84%
Dividends
(27,721)
(22,680)
(15,172)
Dividend yield
4.91%
4.68%
2.67%
Proceeds from repurchase of equity
10,688
BB yield
-1.88%
Debt
Debt current
12,179
13,176
11,968
Long-term debt
144,825
51,083
72,320
Deferred revenue
16,852
Other long-term liabilities
11,987
36,317
15,502
Net debt
39,888
(40,828)
7,934
Cash flow
Cash from operating activities
7,733
22,543
16,716
CAPEX
(11,732)
(11,271)
(6,539)
Cash from investing activities
(11,311)
(21,452)
(35,167)
Cash from financing activities
16,017
(21,017)
(31,898)
FCF
216,723
207,089
118,016
Balance
Cash
104,781
87,629
62,857
Long term investments
12,335
17,458
13,497
Excess cash
50,589
45,996
31,371
Stockholders' equity
226,390
231,672
49,957
Invested Capital
391,730
344,867
280,783
ROIC
69.38%
68.42%
73.06%
ROCE
61.49%
58.78%
66.98%
EV
Common stock shares outstanding
50,462
50,538
50,488
Price
11.18
16.70%
9.58
-14.77%
11.24
53.97%
Market cap
564,161
16.52%
484,156
-14.68%
567,483
53.71%
EV
615,130
456,466
589,110
EBITDA
295,501
252,116
229,043
EV/EBITDA
2.08
1.81
2.57
Interest
4,232
1,173
620
Interest/NOPBT
1.55%
0.51%
0.29%