Eezy
1.335 EUR -4.64%4,034 investors are following this company
Eezy operates in staffing and recruitment. The Group offers solutions in several sectors, mainly in construction, electrical engineering - and the manufacturing industry. In addition, HR support is offered as well as support and training within the work areas. The largest operations are in the Nordic and Baltic markets. Eezy was previously known as VMP Group and is headquartered in Helsinki.
P/E (24e)
12.76
EV/EBIT (adj.) (24e)
13.65
P/B (24e)
0.31
Dividend yield-% (24e)
-
Target price
1.50 EUR
Recommendation
Reduce
Updated
15.2.2024
NASDAQ Helsinki
EEZY
Daily low / high price
1.33 / 1.4
EUR
Market cap
33.44M EUR
Turnover
23.56K EUR
Volume
17K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Petri Gostowski
Co. Head of Research
Financial calendar
Interim report
2024-05-07
Interim report
2024-08-06
Interim report
2024-11-05
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Sentica Buyout V Ky | 28.2 % | 28.2 % |
Meissa-Capital Oy | 12.9 % | 12.9 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Markus Jussila | 2024-01-12 | 28,500EUR |
Mika Uotila | 2024-01-12 | 56,715EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 190.6 | 203.4 | 247.6 | 219.0 | 205.5 | 215.0 | 221.7 | 227.3 |
growth-% | 12.2 % | 6.7 % | 21.7 % | -11.6 % | -6.2 % | 4.6 % | 3.1 % | 2.5 % |
EBITDA | 13.5 | 19.5 | 18.2 | 14.5 | 14.1 | 15.6 | 16.7 | 18.4 |
EBIT (adj.) | 6.9 | 10.7 | 11.0 | 4.0 | 6.3 | 7.9 | 9.3 | 11.4 |
EBIT | 5.6 | 11.8 | 10.0 | 4.0 | 6.3 | 7.9 | 9.3 | 11.4 |
Profit before taxes | 4.0 | 10.3 | 9.1 | 1.4 | 3.3 | 5.2 | 7.0 | 9.4 |
Net income | 2.7 | 7.5 | 7.2 | 0.6 | 2.6 | 3.7 | 5.2 | 7.1 |
EPS (adj.) | 0.16 | 0.26 | 0.33 | 0.03 | 0.10 | 0.15 | 0.21 | 0.28 |
growth-% | -65.2 % | 61.6 % | 25.8 % | -92.1 % | 306.1 % | 43.1 % | 38.4 % | 36.7 % |
Dividend | 0.15 | 0.15 | 0.15 | 0.00 | 0.00 | 0.06 | 0.08 | 0.10 |
Dividend ratio | 139.1 % | 49.5 % | 52.5 % | 40.1 % | 38.6 % | 35.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.1 % | 9.6 % | 7.3 % | 6.6 % | 6.8 % | 7.3 % | 7.5 % | 8.1 % |
EBIT-% (adj.) | 3.6 % | 5.3 % | 4.4 % | 1.8 % | 3.1 % | 3.7 % | 4.2 % | 5.0 % |
EBIT-% | 2.9 % | 5.8 % | 4.0 % | 1.8 % | 3.1 % | 3.7 % | 4.2 % | 5.0 % |
ROE | 2.7 % | 7.3 % | 6.6 % | 0.6 % | 2.4 % | 3.4 % | 4.5 % | 6.0 % |
ROI | 3.4 % | 7.3 % | 6.0 % | 2.4 % | 3.7 % | 4.7 % | 5.4 % | 6.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 5.90 | 5.98 | 3.12 | 1.67 | 1.34 | 1.34 | 1.34 | 1.34 |
Shares | 24.8 | 24.8 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 |
Market cap | 146.6 | 148.6 | 78.1 | 41.8 | 33.4 | 33.4 | 33.4 | 33.4 |
Enterprise value | 189.0 | 195.3 | 129.6 | 99.8 | 85.6 | 78.7 | 72.6 | 65.6 |
EV/S | 1.0 | 1.0 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
EV/EBITDA | 14.0 | 10.0 | 7.1 | 6.9 | 6.1 | 5.0 | 4.3 | 3.6 |
EV/EBIT (adj.) | 27.5 | 18.2 | 11.8 | 24.8 | 13.6 | 10.0 | 7.8 | 5.8 |
EV/EBIT | 34.0 | 16.5 | 13.0 | 24.8 | 13.6 | 10.0 | 7.8 | 5.8 |
P/E (adj.) | 36.8 | 23.1 | 9.6 | 64.8 | 12.8 | 8.9 | 6.4 | 4.7 |
P/E | 54.7 | 19.7 | 10.9 | 64.8 | 12.8 | 8.9 | 6.4 | 4.7 |
P/B | 1.5 | 1.4 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
P/S | 0.8 | 0.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
Dividend yield | 2.5 % | 2.5 % | 4.8 % | 4.5 % | 6.0 % | 7.4 % | ||
Equity ratio | 50.6 % | 52.8 % | 52.2 % | 53.2 % | 55.3 % | 56.3 % | 57.3 % | 58.7 % |
Gearing ratio | 40.9 % | 42.8 % | 45.5 % | 52.8 % | 46.2 % | 38.6 % | 32.3 % | 25.4 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 52.7 | 58.1 | 56.1 | 52.1 | 219.0 | 46.6 | 53.3 | 53.2 | 52.4 |
EBITDA | 3.4 | 3.1 | 4.4 | 3.6 | 14.5 | 2.9 | 3.3 | 4.0 | 3.8 |
EBIT | 1.3 | 1.1 | 2.3 | -0.7 | 4.0 | 1.0 | 1.4 | 2.0 | 1.8 |
Profit before taxes | 0.7 | 0.5 | 1.7 | -1.4 | 1.4 | 0.3 | 0.7 | 1.3 | 1.1 |
Net income | 0.5 | 0.3 | 1.2 | -1.4 | 0.6 | 0.2 | 0.5 | 1.0 | 0.9 |
ShowingAll content types
Invitation to Eezy Plc’s Capital Markets Day 2024
The Board of Directors of Eezy Plc has decided to change the Human Resources Committee into the Sustainability and Human Resources Committee
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools