Eezy
1.25
EUR
+0.4 %
EEZY
NASDAQ Helsinki
Industrial Goods & Services
Industrials
4,018 following
eezy.fi/en/investors
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 (adj.) (24e)
33.36
EV/EBIT (adj.) (24e)
24.47
P/B (24e)
0.29
Dividend yield-% (24e)
-
Target price
1.30 EUR
Recommendation
Reduce
Updated
5.11.2024
NASDAQ Helsinki
EEZY
Daily low / high price
1.2 / 1.34
EUR
Market cap
31.31M EUR
Turnover
3.43K EUR
Volume
2.7K
Business risk
Valuation risk
Current
Previous
Analyst
Petri Gostowski
Co. Head of Research
Financial calendar
Annual report
13.02.2025
General meeting
08.04.2025
Interim report
08.05.2025
Interim report
14.08.2025
Interim report
06.11.2025
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 190.6 | 203.4 | 247.6 | 219.0 | 176.3 | 181.6 | 197.7 | 207.1 |
growth-% | 12.2 % | 6.7 % | 21.7 % | -11.6 % | -19.5 % | 3.0 % | 8.9 % | 4.8 % |
EBITDA | 13.5 | 19.5 | 18.2 | 14.5 | 10.9 | 12.8 | 15.3 | 16.0 |
EBIT (adj.) | 6.9 | 10.7 | 11.0 | 4.0 | 3.6 | 4.9 | 7.7 | 8.9 |
EBIT | 5.6 | 11.8 | 10.0 | 4.0 | 3.2 | 4.9 | 7.7 | 8.9 |
Profit before taxes | 4.0 | 10.3 | 9.1 | 1.4 | 0.5 | 2.4 | 5.4 | 6.9 |
Net income | 2.7 | 7.5 | 7.2 | 0.6 | 0.5 | 1.5 | 3.9 | 5.1 |
EPS (adj.) | 0.16 | 0.26 | 0.33 | 0.03 | 0.04 | 0.06 | 0.16 | 0.20 |
growth-% | -65.2 % | 61.6 % | 25.8 % | -92.1 % | 45.5 % | 58.2 % | 164.2 % | 29.8 % |
Dividend | 0.15 | 0.15 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 |
Dividend ratio | 139.1 % | 49.5 % | 52.5 % | 30.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.1 % | 9.6 % | 7.3 % | 6.6 % | 6.2 % | 7.0 % | 7.7 % | 7.7 % |
EBIT-% (adj.) | 3.6 % | 5.3 % | 4.4 % | 1.8 % | 2.0 % | 2.7 % | 3.9 % | 4.3 % |
EBIT-% | 2.9 % | 5.8 % | 4.0 % | 1.8 % | 1.8 % | 2.7 % | 3.9 % | 4.3 % |
ROE | 2.7 % | 7.3 % | 6.6 % | 0.6 % | 0.5 % | 1.4 % | 3.6 % | 4.4 % |
ROI | 3.4 % | 7.3 % | 6.0 % | 2.4 % | 1.9 % | 2.9 % | 4.6 % | 5.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 5.90 | 5.98 | 3.12 | 1.67 | 1.25 | 1.25 | 1.25 | 1.25 |
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 | 31.3 | 31.3 | 31.3 | 31.3 |
Enterprise value | 189.0 | 195.3 | 129.6 | 99.8 | 87.3 | 82.2 | 75.2 | 68.0 |
EV/S | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 |
EV/EBITDA | 14.0 | 10.0 | 7.1 | 6.9 | 8.0 | 6.4 | 4.9 | 4.3 |
EV/EBIT (adj.) | 27.5 | 18.2 | 11.8 | 24.8 | 24.5 | 16.7 | 9.8 | 7.7 |
EV/EBIT | 34.0 | 16.5 | 13.0 | 24.8 | 27.6 | 16.7 | 9.8 | 7.7 |
P/E (adj.) | 36.8 | 23.1 | 9.6 | 64.8 | 33.4 | 21.1 | 8.0 | 6.1 |
P/E | 54.7 | 19.7 | 10.9 | 64.8 | 58.1 | 21.1 | 8.0 | 6.1 |
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 | 0.2 |
Dividend yield | 2.5 % | 2.5 % | 4.8 % | 4.9 % | ||||
Equity ratio | 50.6 % | 52.8 % | 52.2 % | 53.2 % | 55.4 % | 56.8 % | 57.7 % | 58.9 % |
Gearing ratio | 40.9 % | 42.8 % | 45.5 % | 52.8 % | 50.5 % | 45.2 % | 37.5 % | 30.0 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 52.1 | 219.0 | 41.5 | 45.8 | 44.9 | 44.2 | 176.3 | ||
EBITDA | 3.6 | 14.5 | 2.3 | 2.4 | 3.3 | 2.9 | 10.9 | ||
EBIT | -0.7 | 4.0 | 0.5 | 0.6 | 1.1 | 0.9 | 3.2 | ||
Profit before taxes | -1.4 | 1.4 | 0.2 | -0.2 | 0.3 | 0.2 | 0.5 | ||
Net income | -1.4 | 0.6 | 0.3 | -0.2 | 0.3 | 0.2 | 0.5 |
ShowingAll content types
Eezy, Q3'24
Eezy Plc’s financial reporting in 2025
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