Brunel International NV

Brunel International NV

BRNL · AS · Industrials / Staffing & Employment Services

6.96EUR-0.04 (-0.57%)

Price History

Full chart

Market Stats

Previous Close7.00
Open6.98
Day Range6.90 – 7.03
52-Week Range5.85 – 7.95
Volume45.10K
Market Cap352.33M
P/E (TTM)46.67
Forward P/E12.17
EPS0.15
Dividend Yield0.85%
Beta0.47
50-Day Avg7.37
200-Day Avg7.17

About

Brunel International N.V. provides secondment, project management, recruitment, and consultancy services in the Netherlands, Germany, Austria, Switzerland, the Czech Republic, Australasia, the Middle East, India, rest of Asia, the Americas, and internationally. The company offers project and consulting solutions, such as project performance management, project risk assurance, third party vendor inspection, commissioning and startup, operational readiness and assurance, and project management offices. It also provides workforce solutions, including contract and permanent hire, recruitment process outsourcing, executive search, staff secondment, training courses, employee and contractor care, and market intelligence and benchmarking services; and global mobility solutions comprising mobility and relocation, employer of record, business/country startup support, immigration, destination assistance, medical and emergency repatriation, risk and security management, and mobilization/demobilization and rotation services, as well as travel, logistics, and accommodation services. The company serves life sciences, renewable energy, conventional energy, infrastructure, industrials and technology, future mobility, financial services, and mining industries, as well as public sectors. Brunel International N.V. was incorporated in 1975 and is headquartered in Amsterdam, the Netherlands.

Company Details

  • SectorIndustrials
  • IndustryStaffing & Employment Services
  • CEODr. Peter A. de Laat R.A.
  • Employees10.56K
  • HeadquartersJohn M. Keynesplein 33, Amsterdam, Netherlands, 1066 EP, Netherlands
  • Websitehttps://brunelinternational.net

Leadership

  • Dr. Peter A. de Laat R.A.CEO & Director · b. 1972
  • Mr. Toine van DoremalenCFO & Director · b. 1973
  • Mr. Jan BrandFounder
  • Nicole KirleisGlobal Head of Marketing & Communications
  • Wouter VerloopDirector of Global Sales Enablement
  • Ms. Tania SinibaldiManaging Director of Operations & Global Sponsor Mining · b. 1970
  • Jon ProctorManaging Director of Operations and Global Sponsor Renewables · b. 1982
  • Stefan de BoerGlobal Head of IT& Digital · b. 1980
  • Alexander Van DijkGlobal Head of Digital & Innovation
  • Vicki MooreChair of the Regional Marketing Board

Financials

Income Statement

Currency: EUR2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue204.67M245.72M312.74M390.78M499.07M579.89M714.23M738.44M720.92M979.87M1.24B1.28B1.39B1.23B884.91M790.09M914.58M1.04B892.57M899.67M1.18B1.33B1.36B1.22B
Growth (%)-+20.06%+27.28%+24.95%+27.71%+16.19%+23.17%+3.39%-2.37%+35.92%+26.19%+3.79%+8.04%-11.37%-27.99%-10.72%+15.76%+13.84%-14.27%+0.80%+31.36%+12.58%+2.57%-10.78%
Cost of Revenue155.84M190.00M244.71M100.09M91.80M135.58M547.22M586.68M568.94M786.30M1.01B1.05B1.14B998.94M697.82M607.40M705.68M831.70M701.17M689.08M951.04M1.06B1.10B1.03B
Gross Profit48.82M55.71M68.03M290.69M407.27M444.31M167.01M151.76M151.98M193.57M223.36M230.68M249.04M230.01M187.10M182.69M208.90M209.41M191.39M210.58M230.79M273.48M263.09M190.63M
Gross Margin23.85%22.67%21.75%74.39%81.61%76.62%23.38%20.55%21.08%19.75%18.06%17.97%17.96%18.72%21.14%23.12%22.84%20.11%21.44%23.41%19.53%20.55%19.28%15.66%
Operating Expense41.21M52.86M57.05M267.19M372.00M393.06M104.89M106.63M114.63M129.16M153.41M158.40M174.33M173.89M160.27M164.78M174.83M192.00M162.58M162.93M169.91M217.16M210.94M173.42M
Operating Income7.61M2.85M10.98M23.50M35.28M51.25M62.12M45.12M37.35M64.40M69.95M72.28M74.71M56.12M26.83M17.91M34.07M17.42M28.82M47.65M60.87M56.32M52.15M17.21M
Operating Margin3.72%1.16%3.51%6.01%7.07%8.84%8.70%6.11%5.18%6.57%5.66%5.63%5.39%4.57%3.03%2.27%3.72%1.67%3.23%5.30%5.15%4.23%3.82%1.41%
EBITDA-4.37M6.03M15.30M26.89M38.31M54.40M65.32M48.51M40.98M68.11M73.84M75.47M78.04M59.87M34.33M24.32M40.51M41.07M49.81M66.01M70.00M76.35M74.05M44.69M
EBITDA Margin-2.14%2.45%4.89%6.88%7.68%9.38%9.15%6.57%5.68%6.95%5.97%5.88%5.63%4.87%3.88%3.08%4.43%3.94%5.58%7.34%5.92%5.74%5.43%3.67%
Net Income4.42M2.19M7.25M15.88M26.27M36.13M45.57M32.07M25.60M43.14M44.12M49.52M48.42M37.12M10.05M7.64M20.57M133.00K15.59M31.00M29.39M31.65M29.84M3.05M
Net Income Margin2.16%0.89%2.32%4.06%5.26%6.23%6.38%4.34%3.55%4.40%3.57%3.86%3.49%3.02%1.14%0.97%2.25%0.01%1.75%3.45%2.49%2.38%2.19%0.25%
Interest Expense9.70M1.95M7.55M839.00K1.50M729.00K546.87M463.00K1.01M865.00K923.00K226.00K937.00K641.00K96.00K144.00K778.00K1.03M480.00K620.00K1.17M4.23M6.20M5.06M
Interest Expense % of Total Revenue4.74%0.79%2.41%0.21%0.30%0.13%76.57%0.06%0.14%0.09%0.07%0.02%0.07%0.05%0.01%0.02%0.09%0.10%0.05%0.07%0.10%0.32%0.45%0.42%

Balance Sheet

Currency: EUR2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets100.08M106.41M118.74M150.32M178.49M197.87M235.41M254.73M294.19M388.74M419.53M438.45M492.57M479.39M399.69M378.92M395.52M437.48M426.04M501.80M547.14M611.28M582.00M538.32M
Total Liabilities25.08M30.66M39.54M53.57M64.90M62.43M71.62M73.87M92.00M152.12M155.37M160.36M164.30M131.67M106.01M109.95M112.08M163.64M151.26M199.87M229.32M298.75M264.61M268.28M
Total Equity75.05M75.88M79.25M96.68M113.20M134.89M161.67M180.32M201.97M236.42M263.85M277.71M327.80M347.27M293.15M268.83M282.77M278.23M272.64M288.24M304.68M301.45M315.14M269.27M
Cash39.40M36.80M36.61M28.95M25.09M39.66M40.31M73.16M63.92M86.03M94.13M89.67M125.07M180.04M138.83M106.97M86.02M84.63M149.98M62.86M87.63M46.13M112.00M93.61M
Total Debt-----------------42.54M34.69M42.14M64.26M117.80M95.79M106.09M
Net Debt-39.40M-36.80M-36.61M-28.95M-25.09M-39.66M-40.31M-73.16M-63.92M-86.03M-94.13M-89.67M-125.07M-180.04M-138.83M-106.97M-86.02M-42.09M-115.29M-20.71M-23.37M71.67M-16.21M12.48M

Cash Flow

Currency: EUR2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-7.18M-645.00K5.17M-3.49M5.81M30.37M20.62M61.76M3.77M40.71M34.34M27.96M55.88M87.65M41.69M15.96M-5.99M20.01M92.59M16.72M26.33M7.73M95.76M30.18M
Investing Cash Flow-6.86M-719.00K-1.64M-2.93M-3.39M-4.05M-3.73M-10.84M-2.08M-6.19M-7.11M-8.24M-9.09M-7.22M-5.77M-11.87M-7.18M-5.97M-7.19M-35.17M-21.45M-11.31M-10.31M-10.43M
Financing Cash Flow-452.00K-40.00K-2.21M-3.04M-6.57M-11.33M-15.40M-18.73M-16.65M-14.03M-14.13M-20.61M-17.15M-27.31M-69.20M-20.46M-5.85M-29.69M-17.44M-31.90M-21.02M16.02M-66.16M-43.92M
Capital Expenditure001.90M2.57M4.53M4.33M4.01M5.87M3.30M7.13M7.38M2.63M3.06M4.13M5.80M5.83M7.23M6.54M7.21M6.54M11.27M11.73M9.69M2.13M
Free Cash Flow-7.18M-645.00K3.27M-6.06M1.28M26.04M16.61M55.89M461.00K33.58M26.96M25.33M52.82M83.52M35.89M10.13M-13.22M13.46M85.38M10.18M11.27M-4.00M86.07M28.05M
Dividends Paid--2.25M3.39M6.79M11.37M16.00M18.42M18.55M18.82M21.41M24.27M27.14M34.88M75.50M20.17M7.59M12.64M15.17M15.17M22.68M27.72M27.77M27.83M
FCF to OCF100.00%100.00%63.24%173.78%22.00%85.73%80.55%90.49%12.24%82.49%78.50%90.58%94.52%95.29%86.08%63.47%220.80%67.28%92.21%60.88%42.81%-51.71%89.88%92.95%
Dividend Paid to FCF--69.02%-55.94%531.69%43.66%96.34%32.95%4022.78%56.04%79.43%95.83%51.38%41.77%210.37%199.11%-57.39%93.94%17.77%149.08%201.21%-693.20%32.26%99.22%

Earnings

Report DateFeb 28, 2014Aug 14, 2014Feb 27, 2015Aug 14, 2015Nov 4, 2016Feb 24, 2017May 5, 2017Aug 18, 2017Nov 3, 2017Feb 23, 2018May 4, 2018Aug 14, 2018Nov 2, 2018Feb 15, 2019May 3, 2019Aug 2, 2019Nov 1, 2019Feb 14, 2020Apr 30, 2020Jul 31, 2020Oct 30, 2020Feb 12, 2021Apr 30, 2021Jul 30, 2021Oct 29, 2021Feb 18, 2022Apr 29, 2022Jul 29, 2022Oct 28, 2022Feb 17, 2023May 5, 2023Jul 28, 2023Nov 3, 2023Feb 23, 2024May 3, 2024Aug 2, 2024Nov 1, 2024Feb 21, 2025May 9, 2025Aug 1, 2025Nov 7, 2025Feb 20, 2026Nov 6, 2026
EPS Estimate0.000.000.510.000.000.000.000.000.360.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.00-0.00-0.000.000.000.000.000.000.000.000.000.000.00-0.000.00-
EPS Actual0.000.000.000.000.000.000.000.010.000.140.000.090.000.310.000.110.00-0.030.000.070.000.260.000.220.000.390.000.120.000.460.000.000.000.000.000.000.000.170.000.010.000.00-
Surprise---100.00%------100.00%----------------------------------
Timing-After-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market------After-hoursAfter-hoursAfter-hoursPre-market

Key Statistics & Ratios

Market Cap352.33M
Enterprise Value412.88M
Trailing P/E46.67
Forward P/E12.17
PEG Ratio0.56
Price / Sales0.29
Price / Book1.38
EPS0.15
Book Value5.20
Revenue (TTM)1.20B
Gross Profit (TTM)214.35M
EBITDA23.45M
Profit Margin0.65%
Operating Margin2.17%
Return on Equity3.67%
Return on Assets2.46%
Shares Outstanding50.33M
Shares Float17.13M
Beta0.47
Dividend Yield0.85%
Dividend Rate0.06
Payout Ratio40.00%

Dividends

20261×
0.35May 25, 2026
20251×
0.55May 19, 2025
20241×
0.55May 20, 2024
20231×
0.55May 15, 2023
20221×
0.45May 23, 2022
20211×
0.30May 13, 2021
20191×
0.25May 20, 2019
20181×
0.15May 16, 2018
20171×
0.40May 15, 2017
20161×
1.50May 19, 2016
20151×
0.70May 5, 2015
20141×
0.55May 5, 2014
20131×
0.50Jun 28, 2013
20121×
0.45May 7, 2012
20111×
0.40May 16, 2011
20101×
0.40May 10, 2010
20091×
0.40May 18, 2009
20082×
0.68Jul 10, 20080.35May 19, 2008
20072×
0.63Jul 16, 20070.25May 28, 2007
20061×
0.15May 22, 2006
20052×
0.28Jul 12, 20050.07May 23, 2005

Stock Splits

  • Jun 4, 20142:1