XHELEEZY
Market cap31mUSD
Dec 23, Last price
1.19EUR
1D
2.59%
1Q
-13.14%
IPO
-77.33%
Name
Eezy Plc
Chart & Performance
P/E
46.21
P/S
0.14
EPS
0.03
Div Yield, %
12.60%
Shrs. gr., 5y
19.07%
Rev. gr., 5y
11.88%
Revenues
219m
-11.56%
Net income
645k
-90.99%
CFO
6m
-57.83%
Dividend
Oct 18, 20230.05 EUR/sh
Earnings
Apr 09, 2025
Profile
Eezy Oyj operates as a HR services company primarily in Finland. The company offers staff leasing, recruitment, headhunting, and relocation services through its own business units as well as through its franchise units. It provides organisational and management research and consulting services, as well as training and coaching services. In addition, it offers light entrepreneurship services, including invoicing and business support services. The company was formerly known as VMP Oyj and changed its name to Eezy Oyj in December 2019. Eezy Oyj was founded in 1988 and is based in Turku, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 218,974 -11.56% | 247,596 21.77% | 203,328 6.66% | ||||||
Cost of revenue | 194,965 | 218,733 | 178,118 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 24,009 | 28,863 | 25,210 | ||||||
NOPBT Margin | 10.96% | 11.66% | 12.40% | ||||||
Operating Taxes | 370 | 1,654 | 2,266 | ||||||
Tax Rate | 1.54% | 5.73% | 8.99% | ||||||
NOPAT | 23,639 | 27,209 | 22,944 | ||||||
Net income | 645 -90.99% | 7,156 -5.85% | 7,601 183.62% | ||||||
Dividends | (3,757) | (3,757) | (4,021) | ||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 4,508 | 6,659 | 6,375 | ||||||
Long-term debt | 61,400 | 55,721 | 50,953 | ||||||
Deferred revenue | 1 | ||||||||
Other long-term liabilities | 24 | 975 | 1,945 | ||||||
Net debt | 64,398 | 55,348 | 49,830 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 6,486 | 15,382 | 6,163 | ||||||
CAPEX | (2,899) | (2,998) | (1,688) | ||||||
Cash from investing activities | (3,064) | (9,257) | (5,065) | ||||||
Cash from financing activities | (8,135) | (5,737) | (10,439) | ||||||
FCF | 20,249 | 27,725 | 24,833 | ||||||
| Balance | |||||||||
Cash | 1,270 | 5,768 | 6,106 | ||||||
Long term investments | 240 | 1,264 | 1,392 | ||||||
Excess cash | |||||||||
Stockholders' equity | 109,911 | 113,074 | 109,136 | ||||||
Invested Capital | 168,226 | 161,007 | 152,685 | ||||||
ROIC | 14.36% | 17.35% | 15.55% | ||||||
ROCE | 13.96% | 17.40% | 15.97% | ||||||
| EV | |||||||||
Common stock shares outstanding | 25,277 | 25,287 | 25,081 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 32,144 | 37,089 | 32,607 | ||||||
EV/EBITDA | |||||||||
Interest | 2,679 | 1,610 | 1,490 | ||||||
Interest/NOPBT | 11.16% | 5.58% | 5.91% | ||||||