Subscribe

Brunel International N.V. (BRNL.AS)

EUR7.15 +0.09 (+1.27%)
NL AMS Industrials Staffing & Employment Services
Address John M. Keynesplein 33 1066 EP
Amsterdam, NL
CEO Peter A. de Laat
Website brunelinternational.net
IPO 1998-07-20
ISIN NL0010776944

Explore sections of this company profile

Description

Brunel International N.V. operates globally, delivering a wide array of specialized human resource solutions including staff secondment, comprehensive project management, talent acquisition, and expert consulting. The company's service portfolio encompasses essential logistical support such as food, accommodation, and transport, alongside international mobility assistance and establishing new operational sites. In the realm of recruitment, Brunel offers diverse solutions ranging from career-specific and maintenance training, to contract and secondment placements, offshore and permanent staffing, proactive talent acquisition, campus recruitment initiatives, and technical skill development for both its own consultants and client teams. Furthermore, its technical services include crucial areas like health, safety, and environmental (HSE) management, commissioning, project support, drafting statements of work, and independent third-party inspections. Brunel serves various key industries, notably life sciences, renewable energy, oil and gas, infrastructure, future mobility, and mining. Founded in 1975, Brunel International N.V. is headquartered in Amsterdam, the Netherlands.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR7.15 +0.09 (+1.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
86.1K
Beta
0.45
Float Shares
17.36M
Free Float %
34.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.93% +0.95% +9.78% +9.45% -7.84% -4.51% -18.39% -39.76% -33.12% -58.72% -58.30%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
7.15
DCF (Unlevered) 57.98 +710.8%
DCF (Levered) 51.33 +617.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.54
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Staffing & Employment Services: +6.7%
    -10.8% Q4'25: -11.9% (vs Q4'23)
  • ✗
    EPS growth Staffing & Employment Services: +18.1%
    -89.8% Q4'25: -82.5% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +2.3% Q4'25: +6.8% (vs Q4'23)
  • ✗
    EBIT margin Staffing & Employment Services: +5.7%
    +1.4% Q4'25: +1.4% (vs Q4'23)
  • ✗
    ROIC Staffing & Employment Services: +12.1%
    +3.3% Q4'25: +6.6% (vs Q4'23)
  • ✗
    Share dilution Staffing & Employment Services: +0.4%
    +0.1% Q4'25: +0.3% (vs Q4'23)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    3.08× Q4'25: 1.57× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.46) × ERP
WACC = 73% × Ke + 27% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 58.23 Current price: 7.15
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2009
actual 		Dec 2010
actual 		Dec 2011
actual 		Dec 2012
actual 		Dec 2013
actual 		Dec 2014
actual 		Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
3 Rev. Ana.
2 EPS Ana. 		Dec 2027
3 Rev. Ana.
2 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
738.44M
est: 750.38M (-1.6%)
720.92M
est: 724.99M (-0.6%)
979.87M
est: 955.33M (+2.6%)
1.24B
est: 1.25B (-0.9%)
1.28B
est: 1.29B (-0.8%)
1.39B
est: 1.39B (+0.1%)
1.23B
est: 1.27B (-3.5%)
884.91M
est: 888.63M (-0.4%)
790.09M
est: 790.09M (+0.0%)
914.58M
est: 912.00M (+0.3%)
1.04B
est: 1.06B (-1.5%)
892.57M
est: 1.04B (-14.5%)
899.67M
est: 1.10B (-18.0%)
1.18B
est: 1.26B (-6.4%)
1.33B
est: 1.38B (-3.7%)
1.36B
est: 1.29B (+6.1%)
1.22B
est: 1.25B (-2.2%)
1.26B
1.22B – 1.27B
+0.8% YoY
1.34B
1.30B – 1.38B
+6.5% YoY
1.38B
1.34B – 1.41B
+3.1% YoY
EBITDA
48.51M
est: 69.44M (-30.1%)
40.98M
est: 45.09M (-9.1%)
68.11M
est: 54.42M (+25.2%)
73.85M
est: 90.94M (-18.8%)
75.47M
est: 75.54M (-0.1%)
78.04M
est: 83.80M (-6.9%)
59.87M
est: 76.24M (-21.5%)
34.33M
est: 45.47M (-24.5%)
24.32M
est: 26.48M (-8.1%)
40.51M
est: 21.96M (+84.4%)
41.07M
est: 42.62M (-3.6%)
49.81M
est: 42.26M (+17.9%)
66.01M
est: 44.76M (+47.5%)
70.01M
est: 40.02M (+74.9%)
76.35M
est: 77.62M (-1.6%)
74.05M
est: 72.28M (+2.4%)
44.69M
est: 69.97M (-36.1%)
70.56M
68.66M – 71.54M
+0.8% YoY
75.13M
72.77M – 77.52M
+6.5% YoY
77.43M
75.16M – 79.22M
+3.1% YoY
EBIT
45.12M
est: 66.14M (-31.8%)
37.35M
est: 43.64M (-14.4%)
60.87M
est: 47.60M (+27.9%)
70.10M
est: 84.13M (-16.7%)
72.28M
est: 72.58M (-0.4%)
74.71M
est: 77.53M (-3.6%)
56.12M
est: 68.40M (-18.0%)
26.83M
est: 39.17M (-31.5%)
17.91M
est: 24.18M (-25.9%)
34.07M
est: 20.66M (+64.9%)
17.42M
est: 38.97M (-55.3%)
28.99M
est: 17.21M (+68.5%)
47.55M
est: 18.23M (+160.8%)
48.68M
est: 16.30M (+198.6%)
54.33M
est: 51.73M (+5.0%)
52.15M
est: 48.17M (+8.3%)
17.21M
est: 46.63M (-63.1%)
47.02M
45.76M – 47.68M
+0.8% YoY
50.07M
48.49M – 51.66M
+6.5% YoY
51.60M
50.09M – 52.79M
+3.1% YoY
Net Income
32.07M
est: 47.71M (-32.8%)
25.60M
est: 30.10M (-14.9%)
43.14M
est: 32.16M (+34.1%)
44.12M
est: 56.04M (-21.3%)
49.53M
est: 45.73M (+8.3%)
48.42M
est: 53.08M (-8.8%)
37.12M
est: 44.33M (-16.3%)
10.05M
est: 25.91M (-61.2%)
7.65M
est: 9.06M (-15.6%)
20.57M
est: 8.82M (+133.4%)
133.0K
est: 23.53M (-99.4%)
15.59M
est: 3.78M (+312.4%)
31.00M
est: 4.00M (+674.1%)
29.39M
est: 39.07M (-24.8%)
31.65M
est: 30.67M (+3.2%)
29.84M
est: 15.19M (+96.4%)
3.05M
est: 20.18M (-84.9%)
25.73M
25.23M – 26.24M
+27.5% YoY
32.54M
30.27M – 34.81M
+26.5% YoY
35.10M
33.49M – 35.86M
+7.9% YoY
SGA
40.17M
est: 113.42M (-64.6%)
40.02M
est: 99.97M (-60.0%)
43.71M
est: 138.99M (-68.6%)
53.01M
est: 163.95M (-67.7%)
112.86M
est: 154.50M (-26.9%)
123.82M
est: 163.42M (-24.2%)
122.03M
est: 113.36M (+7.7%)
51.40M
est: 85.18M (-39.7%)
156.79M
est: 102.48M (+53.0%)
167.45M
est: 135.30M (+23.8%)
168.39M
est: 144.69M (+16.4%)
140.62M
est: 122.00M (+15.3%)
144.48M
est: 129.24M (+11.8%)
169.91M
est: 115.54M (+47.1%)
147.65M
est: 154.09M (-4.2%)
—
est: 143.50M (-100.0%)
173.42M
est: 138.91M (+24.8%)
140.08M
136.31M – 142.03M
+0.8% YoY
149.16M
144.46M – 153.89M
+6.5% YoY
153.72M
149.21M – 157.26M
+3.1% YoY
EPS
0.68
est: 0.76 (-11.0%)
0.55
est: 0.60 (-7.8%)
0.85
est: 0.96 (-11.3%)
0.93
est: 1.19 (-22.0%)
1.02
est: 1.00 (+1.6%)
0.99
est: 1.05 (-5.7%)
0.75
est: 0.74 (+1.9%)
0.20
est: 0.39 (-48.9%)
0.15
0.41
0.00
est: 0.29 (-99.1%)
0.31
est: 0.44 (-28.9%)
0.61
est: 0.62 (-1.2%)
0.58
est: 0.78 (-25.2%)
0.63
est: 0.61 (+3.6%)
0.59
est: 0.30 (+95.9%)
0.06
est: 0.40 (-84.7%)
0.51
0.50 – 0.52
+28.9% YoY
0.65
0.60 – 0.69
+26.5% YoY
0.69
0.66 – 0.71
+7.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-08 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-07 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-06 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-05 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-04 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-30 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-29 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-28 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-27 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-04-24 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-23 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-22 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-21 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-20 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-17 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-16 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
132.93M
OE per share TTM
2.63
Owner's Yield
36.18%
Maintenance CapEx ratio
144.02%
Maint CapEx / Avg PPE
4.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 19 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.17% 156.2K 0.38%
2 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.17% 156.2K 0.38%
3 WisdomTree International SmallCap Dividend Fund DLS 0.08% 815.9K 0.58%
4 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.08% 323.5K 0.48%
5 WisdomTree Europe Equity Income UCITS ETF WTEE.DE 0.05% 125.5K 0.29%
6 WisdomTree Europe Equity Income UCITS ETF Acc EEIA.L 0.05% 125.5K 0.29%
7 WisdomTree International High Dividend Fund DTH 0.03% 175.6K 0.58%
8 Dimensional - International Small Cap Value ETF DISV 0.01% 394.2K 0.42%
9 Avantis International Small Cap Value ETF AVDV 0.00% 939.8K 0.36%
10 Avantis International Small Cap Equity ETF AVDS 0.00% 9.2K 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.7K
Shares Outstanding
50.45M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Peter A. de Laat Chief Executive Officer & Director 877.0K —
Toine van Doremalen Chief Financial Officer & Director 706.2K male
Jon Proctor Managing Director of Operations and Global Sponsor Renewables — —
Nicole Kirleis Global Head of Marketing & Communications — —
Stefan de Boer Global Head of IT& Digital — —
Tania Sinibaldi Managing Director of Operations & Global Sponsor Mining — female
Vicki Moore Chair of the Regional Marketing Board — —
Alexander Van Dijk Global Head of Digital & Innovation — —
Wouter Verloop Director of Global Sales Enablement — —
Jan Brand Founder — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Staffing & Employment Services