Verve
45,55
SEK
+0,89 %
VER
First North Stockholm
Software
Technology
818 investorer følger denne virksomhed
+0,89%
-2,25%
+13,87%
+44,15%
+124,94%
+289,32%
+305,25%
-16,42%
-
+226,52%
investors.verve.com
Verve (Ticker: VER) is a fast-growing, profitable, digital media company that provides AI-driven ad-software solutions. Verve matches global advertiser demand with publisher ad-supply, enhancing results through first-party data from its own content. Aligned with the mission, “Let’s make media better,” the company focuses on enabling better outcomes for brands, agencies, and publishers with responsible advertising solutions, with an emphasis on emerging media channels. Verve’s main operational presence is in North America and Europe. Its shares are listed on the Nasdaq First North Premier Growth Market in Stockholm and the Scale segment of the Frankfurt Stock Exchange. The company has three secured bonds listed on Nasdaq Stockholm and the Frankfurt Stock Exchange Open Market.
Læs mereP/E (adj.) (24e)
12,94
EV/EBIT (adj.) (24e)
9,79
P/B (24e)
1,72
Udbytteafkast, % (24e)
-
Kursmål
50.00 SEK
Anbefaling
Akkumulér
Opdateret
31.10.2024
First North Stockholm
VER
Daglig lav / høj pris
44,9 / 45,7
SEK
Markedsværdi
8,49 mia. SEK
Aktieomsætning
1,69 mio. SEK
Volumen
37 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalytiker
Christoffer Jennel
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
28.11.2024
Større aktionærerKilde: Millistream Market Data AB
| Ejer | Kapital | Stemmer |
|---|---|---|
| Bodhivas GmbH | 24,4 % | 24,4 % |
| Oaktree Capital | 20,3 % | 20,3 % |
| Nordnet Pensionsförsäkring | 4,8 % | 4,8 % |
| Sterling Strategic Value Fund | 4,4 % | 4,4 % |
| Trend Finanzanalysen GmbH | 1,5 % | 1,5 % |
| PAETA Holdings | 1,2 % | 1,2 % |
| Avanza Pension | 1,0 % | 1,0 % |
| Dawn Fitzpatrick | 0,9 % | 0,9 % |
| Smile Autovermietung GmbH | 0,9 % | 0,9 % |
| Anthony Gordon | 0,9 % | 0,9 % |
Resultatopgørelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 140,2 | 252,2 | 324,4 | 322,0 | 424,9 | 521,1 | 573,2 | 624,8 |
| vækst-% | 67,1 % | 79,8 % | 28,7 % | -0,8 % | 32,0 % | 22,6 % | 10,0 % | 9,0 % |
| EBITDA | 26,5 | 65,0 | 84,8 | 128,5 | 125,4 | 165,3 | 185,9 | 201,3 |
| EBIT (adj.) | 17,5 | 54,9 | 76,6 | 76,9 | 109,8 | 138,3 | 156,3 | 165,4 |
| EBIT | 11,0 | 36,8 | 26,6 | 99,0 | 89,4 | 121,3 | 138,5 | 147,6 |
| Overskud før skat | 3,9 | 14,9 | -11,3 | 48,9 | 38,3 | 78,6 | 102,2 | 117,4 |
| Netto indkomst | 3,1 | 16,1 | -20,3 | 46,7 | 32,0 | 59,0 | 76,6 | 88,1 |
| EPS (adj.) | 0,11 | 0,24 | 0,19 | 0,15 | 0,30 | 0,41 | 0,51 | 0,57 |
| vækst-% | 30,5 % | 117,0 % | -21,2 % | -18,4 % | 95,9 % | 34,4 % | 24,3 % | 12,1 % |
| Udbytte | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Udbytte ratio |
Lønsomhed og afkast på kapital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 18,9 % | 25,8 % | 26,1 % | 39,9 % | 29,5 % | 31,7 % | 32,4 % | 32,2 % |
| EBIT-% (adj.) | 12,5 % | 21,8 % | 23,6 % | 23,9 % | 25,8 % | 26,5 % | 27,3 % | 26,5 % |
| EBIT-% | 7,9 % | 14,6 % | 8,2 % | 30,7 % | 21,0 % | 23,3 % | 24,2 % | 23,6 % |
| ROE | 2,2 % | 6,6 % | -6,4 % | 13,8 % | 8,2 % | 13,0 % | 14,7 % | 14,6 % |
| ROI | 4,3 % | 7,7 % | 3,7 % | 13,1 % | 10,9 % | 13,6 % | 14,8 % | 14,9 % |
Værdiansættelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Aktiekurs (EUR) | 2,10 | 4,30 | 1,60 | 1,02 | 3,93 | 3,93 | 3,93 | 3,93 |
| Aktier | 117,1 | 149,7 | 159,2 | 159,2 | 186,4 | 186,4 | 186,4 | 186,4 |
| Markedsværdi | 245,9 | 643,6 | 254,8 | 162,8 | 731,6 | 731,6 | 731,6 | 731,6 |
| Enterprise value | 301,0 | 839,4 | 526,1 | 455,6 | 1.075,1 | 1.054,2 | 999,6 | 906,5 |
| EV/S | 2,1 | 3,3 | 1,6 | 1,4 | 2,5 | 2,0 | 1,7 | 1,5 |
| EV/EBITDA | 11,3 | 12,9 | 6,2 | 3,5 | 8,6 | 6,4 | 5,4 | 4,5 |
| EV/EBIT (adj.) | 17,2 | 15,3 | 6,9 | 5,9 | 9,8 | 7,6 | 6,4 | 5,5 |
| EV/EBIT | 27,3 | 22,8 | 19,8 | 4,6 | 12,0 | 8,7 | 7,2 | 6,1 |
| P/E (adj.) | 18,9 | 17,9 | 8,4 | 6,6 | 12,9 | 9,6 | 7,7 | 6,9 |
| P/E | 58,7 | 37,9 | - | 3,5 | 21,2 | 12,4 | 9,5 | 8,3 |
| P/B | 1,4 | 2,1 | 0,8 | 0,5 | 1,7 | 1,5 | 1,3 | 1,1 |
| P/S | 1,8 | 2,6 | 0,8 | 0,5 | 1,7 | 1,4 | 1,3 | 1,2 |
| Udbytteprocent | ||||||||
| Equity ratio | 45,8 % | 32,9 % | 30,8 % | 35,0 % | 36,2 % | 40,5 % | 45,2 % | 49,8 % |
| Gearing ratio | 31,2 % | 63,7 % | 84,3 % | 83,1 % | 80,9 % | 66,7 % | 47,8 % | 27,0 % |
Kvartalsdata
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 78,3 | 98,7 | 322,0 | 82,5 | 96,6 | 114,6 | 131,2 | 424,9 | 106,9 |
| EBITDA | 63,7 | 27,3 | 128,5 | 20,2 | 28,1 | 34,5 | 42,6 | 125,4 | 32,3 |
| EBIT | 55,4 | 19,7 | 99,0 | 12,3 | 19,6 | 25,8 | 31,7 | 89,4 | 21,3 |
| Overskud før skat | 42,6 | 5,6 | 48,9 | -1,9 | 6,7 | 13,8 | 19,7 | 38,3 | 9,8 |
| Netto indkomst | 39,3 | 4,9 | 46,7 | 0,6 | 6,3 | 10,3 | 14,8 | 32,0 | 7,3 |
ViserAlle indholdstyper
Verve: The strong momentum continues
EQS-News: Verve Accelerates Organic Revenue Growth to 31%in Q3’24, Driven by Increased Demand from New and Existing Clients for Privacy-First Targeting Solutions and Additional Budgets for Full-Screen Video Ads
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
Verve Accelerates Organic Revenue Growth to 31% inQ3'24, Driven by Increased Demand from New and Existing Clients for Privacy-First Targeting Solutions and Additional Budgets for Full-Screen Video Ads
Verve Group SE: Publishes Bond Prospectus and Applies for Listing of the Bonds on Nasdaq Stockholm
Redeye: Verve Group - Another strong quarter and more to come
Verve Group Q2'24: Gaining market share
Verve Group, Capital Markets Day, 2024
Verve Publishes Interim Report Q2 2024 With Organic Revenue Growth of 26% and EBITDA Growth of 37%, Capital Markets Day starting 10:00 CEST
EQS-News: Verve Publishes Interim Report Q2 2024 With Organic Revenue Growth of 26% and EBITDA Growth of 37%, Capital Markets Day starting 10:00 CEST
Verve Q2’24 earnings preview: Core business sees great momentum
Verve Group SE: Agenda for Verve’s Capital Markets Day 2024
The organic growth accelerated in Q2
Verve Achieves Organic Revenue Growth of 26% and EBITDA Growth of 37% in Q2 2024 – Increasing Guidance 2024 to 400-420 million revenues and 125-135 million adj. EBITDA
