Company Overview
Eezy Oyj is a Finnish public company that operates in the human resources and services sector. The company provides a range of products and services, including temporary staffing, recruitment, training, and consulting. Eezy's mission is to provide high-quality services that support the growth and development of individuals and organizations. The company's core values include a commitment to excellence, innovation, and customer satisfaction. Eezy aims to be a leader in the human resources industry by providing innovative solutions that meet the changing needs of its clients.
Eezy's product portfolio includes temporary staffing services, recruitment solutions, training programs, and consulting services. The company's temporary staffing services provide access to a pool of skilled and experienced professionals who can be deployed on a project-by-project basis. Eezy's recruitment solutions are designed to help clients find the best talent for their organizations. The company's training programs focus on developing the skills and competencies of individuals and teams. Eezy's consulting services provide expert advice on human resources management, organizational development, and change management.
Key Products/Services
Eezy's temporary staffing services provide access to a pool of skilled and experienced professionals who can be deployed on a project-by-project basis. This service is beneficial for clients who need short-term or project-based staff to support their operations. Eezy's recruitment solutions are designed to help clients find the best talent for their organizations. The company's recruitment services include job matching, candidate screening, and interview management.
The company's training programs focus on developing the skills and competencies of individuals and teams. Eezy's training solutions are designed to meet the changing needs of its clients and provide a competitive edge in the market. Eezy's consulting services provide expert advice on human resources management, organizational development, and change management. The company's consulting services are beneficial for clients who need guidance on strategic HR initiatives or operational improvements.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 25.0 | 25.0 | 25.0 | 25.0 | 125.2 | 125.2 | 125.2 |
| Target Valuation (MEur) | 133.9 | 125.5 | 91.6 | 50.8 | 27.7 | 38.7 | 38.7 |
| Targer Price | 5.35 | 5.01 | 3.66 | 2.03 | 0.22 | 0.31 | 0.31 |
| Potential, % | 71.4 | 200.2 | 226.0 | 170.2 | 11.7 | 56.0 | 56.0 |
| Recommendation | Buy | Buy | Buy | Buy | Hold | Buy | Buy |
| MCAP (MEur) | 78.1 | 41.8 | 28.1 | 18.8 | 24.8 | 24.8 | 24.8 |
| Price | 3.12 | 1.67 | 1.12 | 0.75 | 0.2 | 0.2 | 0.2 |
| EV | 131.0 | 92.0 | 75.0 | 65.0 | 62.0 | 66.0 | 69.0 |
| P/S | 0.32 | 0.19 | 0.16 | 0.13 | 0.19 | 0.19 | 0.2 |
| EV/S | 0.53 | 0.42 | 0.43 | 0.47 | 0.47 | 0.51 | 0.55 |
| EV/EBIT | 13.06 | 22.88 | 32.13 | 396.14 | 140.79 | -128.58 | -80.11 |
| P/E | 10.46 | 40.65 | -140.96 | -8.37 | -21.79 | -60.48 | -35.42 |
| P/B | 0.71 | 0.38 | 0.26 | 0.18 | 0.22 | 0.22 | 0.23 |
| P/OCF | 5.33 | 6.45 | 2.95 | 1.55 | 5.61 | 8.43 | 8.35 |
| EV/OCF | 8.91 | 14.22 | 7.91 | 5.36 | 14.07 | 22.31 | 23.2 |
| P/FCF | 14.47 | 11.5 | 4.73 | 2.45 | 36.41 | -26.16 | -27.01 |
| EV/FCF | 24.19 | 25.36 | 12.66 | 8.48 | 91.38 | -69.17 | -75.05 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 247.6 | 219.0 | 174.1 | 139.3 | 133.2 | 128.3 | 125.3 |
| Rev. Growth, % | 21.8 | -11.6 | -20.5 | -20.0 | -4.4 | -3.7 | -2.3 |
| Ebit | 10.0 | 4.0 | 2.3 | 0.2 | 0.4 | -0.5 | -0.9 |
| Ebit Growth, % | -15.3 | -60.0 | -42.5 | -91.3 | 100.0 | -225.0 | -80.0 |
| Ebit, % | 4.0 | 1.8 | 1.3 | 0.1 | 0.3 | -0.4 | -0.7 |
| Profit | 7.5 | 1.0 | -0.2 | -2.2 | -1.1 | -0.4 | -0.7 |
| EPS | 0.3 | 0.04 | -0.01 | -0.09 | -0.01 | -0.0 | -0.01 |
| Profit Growth, % | -7.4 | -86.7 | -120.0 | -1000.0 | 50.0 | 63.6 | -75.0 |
| Profit, % | 3.0 | 0.5 | -0.1 | -1.6 | -0.8 | -0.3 | -0.6 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Acc. Receivable | 33.5 | 29.6 | 22.1 | 17.6 | 17.1 | 16.7 | 16.6 |
| Cash | 5.8 | 1.3 | 1.6 | 4.1 | 10.5 | 7.1 | 3.8 |
| Equity | 109.4 | 109.9 | 108.6 | 103.4 | 111.2 | 110.8 | 110.1 |
| ROE, % | 6.9 | 0.9 | -0.2 | -2.1 | -1.0 | -0.4 | -0.6 |
| ROCE, % | 6.0 | 2.5 | 1.5 | 0.1 | 0.3 | -0.3 | -0.6 |
| Net Debt | 52.5 | 50.4 | 47.1 | 46.2 | 37.4 | 40.8 | 44.1 |
| Gearing, % | 47.9 | 45.9 | 43.4 | 44.7 | 33.7 | 36.8 | 40.1 |
| Equity ratio, % | 50.5 | 53.2 | 55.8 | 54.8 | 58.2 | 57.9 | 59.1 |
| Acc. Payable | 39.0 | 34.2 | 28.3 | 29.9 | 29.4 | 29.8 | 29.0 |
| Total Assets | 216.7 | 206.7 | 194.8 | 188.5 | 191.2 | 191.4 | 186.1 |
| ROA, % | 3.5 | 0.5 | -0.1 | -1.2 | -0.6 | -0.2 | -0.4 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 14.7 | 6.5 | 9.5 | 12.1 | 4.4 | 2.9 | 3.0 |
| Investment Cash Flow | -9.3 | -2.8 | -3.6 | -4.5 | -3.7 | -3.9 | -3.9 |
| Free Cash Flow | 5.4 | 3.6 | 5.9 | 7.7 | 0.7 | -0.9 | -0.9 |
| OCF/CAPEX | 1.58 | 2.28 | 2.66 | 2.72 | 1.18 | 0.76 | 0.76 |
| Financial Cash Flow | -5.7 | -8.1 | -5.6 | -5.2 | 5.7 | -2.4 | -2.4 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu