Loading…
Employees: 10,769
Size Brunel International (BRNL.AS) is a Netherlands Industrials company (Miscellaneous Commercial Services) with a market value of $399M, the 58th largest of 61 Netherlands companies the cockpit tracks. Shares closed at €7.01 on 6 Nov 2026.
Performance Over six months the shares fell 7.6%, against -14.2% for the median peer and +0.4% for the Netherlands market (cap-weighted) — 9th highest of 19 in its peer set.
Growth Revenue fell 6.3% over the last twelve months (peer median +6.5%); the operating margin is 1.8% (peer median 9.8%).
Valuation It trades at 16.3× forward earnings against a peer median of 16.9× (6th cheapest of 14).
Price implies For today's price to make sense, revenue must grow about 2% a year for seven years (Req g). Recent delivered growth is +6%, so the hurdle is -5 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.1 points below its cost of capital (5.4% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | €1.20B | €1.22B | €1.36B | €1.33B | €1.18B |
| Revenue growth | — | -11% | +3% | +13% | — |
| Gross profit | €192M | €191M | €1.34B | €252M | €231M |
| EBITDA | €44.0M | €44.7M | €74.0M | €78.3M | €82.2M |
| Net income | €7.86M | €3.05M | €29.8M | €31.7M | €29.4M |
| Free cash flow | €34.9M | €28.0M | €86.3M | €9.96M | €19.5M |
| Capital expenditure | €9.24M | €11.2M | €9.69M | €11.7M | €11.3M |
| Total debt | n/a | €106M | €95.8M | €118M | €64.3M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | BRNL.AS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +2.6% | -8.1% | 7th highest of 20 |
| 6-month return | -7.6% | -14.2% | 9th highest of 19 |
| Distance from 52-week high | -15.8% | -32.0% | 4th highest of 20 |
| Revenue growth (TTM) | -6.3% | +6.5% | 5th lowest of 21 |
| Operating margin | 1.8% | 9.8% | 5th lowest of 21 |
| Forward P/E | 16.3× | 16.9× | 6th cheapest of 14 |
| Growth the price implies (Req g, 7 yrs) | 1.6% | 10.9% | 4th least demanding of 14 |
| Growth delivered (Del g) | +6.4% | +12.6% | 4th lowest of 14 |
| Hurdle (Req g minus delivered) | -4.8 pp | +3.3 pp | 6th least demanding of 14 |
| ROIC minus cost of capital | -0.1 pp | +0.9 pp | 10th lowest of 21 |
| Net debt / EBITDA | 0.9× | 0.6× | 8th least indebted of 15 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Brunel International BRNL.AS | Netherlands | $399M | -8% | -6% | 2% | 16.3× | 1.6% | +6.4% |
| Chongqing Yuxin Pingrui Electronic 301107.SZ | China | $401M | -7% | +6% | 3% | n/a | 26.5% | +11.6% |
| Pubang Landscape Architecture 002663.SZ | China | $395M | -31% | -19% | -21% | n/a | 15.5% | -6.0% |
| Suzhou Kelida Building & Decoration 603828.SS | China | $404M | -3% | -52% | -26% | n/a | n/a | n/a |
| Skytech 6937.TW | Taiwan | $394M | -43% | +1% | 13% | 34.8× | 21.0% | +7.3% |
| Cogstate CGS.AX | Australia | $394M | +33% | +7% | 20% | 26.7× | 10.9% | +14.6% |
| SMO ClinPlus 301257.SZ | China | $405M | -35% | 0% | 3% | 21.6× | n/a | n/a |
| FRP Advisory FRP.L | United Kingdom | $405M | +6% | +16% | 20% | 9.8× | -10.6% | +17.5% |
| Datang Environment Industry 1272.HK | Hong Kong | $388M | -18% | -3% | 13% | n/a | n/a | n/a |
| Tera Probe 6627.T | Japan | $386M | +37% | +34% | 24% | 9.5× | n/a | n/a |
| Greentown Management 9979.HK | Hong Kong | $413M | -28% | +5% | 22% | 6.4× | n/a | n/a |
| K-Bro Linen KBL.TO | Canada | $384M | +5% | +47% | 8% | 16.9× | 3.4% | +20.9% |
| Fusion CX FUSIONCX.NS | India | $415M | n/a | +37% | 11% | n/a | 22.9% | +18.1% |
| Public Policy PPHC.L | United Kingdom | $383M | -12% | +43% | -3% | 9.0× | 1.4% | +19.6% |
| Nanofilm Technologies International MZH.SI | Singapore | $383M | -52% | +10% | 8% | 24.2× | 5.6% | +2.3% |
| Franchise Brands FRAN.L | United Kingdom | $417M | +5% | +5% | 14% | 16.4× | 6.6% | +23.6% |
| TECSYS TCS.TO | Canada | $381M | +2% | +10% | 5% | 41.3× | 18.4% | +8.9% |
| Materials Analysis Technology 3587.TWO | Taiwan | $380M | -48% | +14% | 14% | 13.1× | -0.3% | +12.6% |
| Shenzhen Jiang & Associates Creative Design 300668.SZ | China | $418M | -58% | -37% | 1% | n/a | n/a | n/a |
| Capita CPI.L | United Kingdom | $419M | -16% | -16% | 5% | 21.2× | n/a | n/a |
| Asset Reconstruction Company (India) ARCIL.NS | India | $421M | n/a | +13% | 110% | n/a | 13.6% | +0.3% |