Brunel International NV (BRNL) - Net Assets
Based on the latest financial reports, Brunel International NV (BRNL) has net assets worth €270.04 Million EUR (≈ $315.71 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€538.32 Million ≈ $629.35 Million USD) and total liabilities (€268.28 Million ≈ $313.65 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check how resilient are Brunel International NV's assets to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €270.04 Million |
| % of Total Assets | 50.16% |
| Annual Growth Rate | 5.73% |
| 5-Year Change | -10.56% |
| 10-Year Change | -8.05% |
| Growth Volatility | 10.41 |
Brunel International NV - Net Assets Trend (2002–2025)
This chart illustrates how Brunel International NV's net assets have evolved over time, based on quarterly financial data. Also explore BRNL current and non-current assets for the complete picture of this company's asset base.
Annual Net Assets for Brunel International NV (2002–2025)
The table below shows the annual net assets of Brunel International NV from 2002 to 2025. For live valuation and market cap data, see BRNL stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €270.04 Million ≈ $315.71 Million |
-14.92% |
| 2024-12-31 | €317.40 Million ≈ $371.07 Million |
+1.56% |
| 2023-12-31 | €312.54 Million ≈ $365.39 Million |
-1.66% |
| 2022-12-31 | €317.82 Million ≈ $371.56 Million |
+5.26% |
| 2021-12-31 | €301.93 Million ≈ $352.99 Million |
+9.88% |
| 2020-12-31 | €274.78 Million ≈ $321.24 Million |
+0.34% |
| 2019-12-31 | €273.83 Million ≈ $320.14 Million |
-3.39% |
| 2018-12-31 | €283.44 Million ≈ $331.37 Million |
+5.38% |
| 2017-12-31 | €268.97 Million ≈ $314.45 Million |
-8.42% |
| 2016-12-31 | €293.69 Million ≈ $343.35 Million |
-15.54% |
| 2015-12-31 | €347.73 Million ≈ $406.53 Million |
+5.93% |
| 2014-12-31 | €328.27 Million ≈ $383.78 Million |
+18.04% |
| 2013-12-31 | €278.09 Million ≈ $325.12 Million |
+5.27% |
| 2012-12-31 | €264.16 Million ≈ $308.83 Million |
+11.64% |
| 2011-12-31 | €236.62 Million ≈ $276.63 Million |
+17.03% |
| 2010-12-31 | €202.19 Million ≈ $236.39 Million |
+11.80% |
| 2009-12-31 | €180.86 Million ≈ $211.44 Million |
+10.42% |
| 2008-12-31 | €163.79 Million ≈ $191.49 Million |
+20.92% |
| 2007-12-31 | €135.45 Million ≈ $158.35 Million |
+19.24% |
| 2006-12-31 | €113.59 Million ≈ $132.80 Million |
+17.41% |
| 2005-12-31 | €96.75 Million ≈ $113.11 Million |
+22.16% |
| 2004-12-31 | €79.20 Million ≈ $92.59 Million |
+4.55% |
| 2003-12-31 | €75.75 Million ≈ $88.56 Million |
+1.00% |
| 2002-12-31 | €75.00 Million ≈ $87.69 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Brunel International NV's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 305300000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €3.05 Million | 1.13% |
| Common Stock | €1.52 Million | 0.56% |
| Other Components | €264.70 Million | 98.30% |
| Total Equity | €269.27 Million | 100.00% |
Brunel International NV Competitors by Market Cap
The table below lists competitors of Brunel International NV ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Gigastorage Corp
TW:2406
|
$337.74 Million |
|
Shanghai Kai Kai Industry Co Ltd A
SHG:600272
|
$337.84 Million |
|
Aramis SAS
PA:ARAMI
|
$337.84 Million |
|
Elnusa Tbk
JK:ELSA
|
$337.85 Million |
|
Tianjin Guifaxiang 18th Street Mahua Food Co Ltd
SHE:002820
|
$337.73 Million |
|
Dinkelacker AG
STU:DWB
|
$337.72 Million |
|
Stalprodukt SA
WAR:STP
|
$337.53 Million |
|
Radium Life Tech Co Ltd
TW:2547
|
$337.53 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Brunel International NV's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 315,141,000 to 269,272,000, a change of -45,869,000 (-14.6%).
- Net income of 3,053,000 contributed positively to equity growth.
- Dividend payments of 27,829,000 reduced retained earnings.
- Other comprehensive income decreased equity by 11,819,000.
- Other factors decreased equity by 9,274,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €3.05 Million | +1.13% |
| Dividends Paid | €27.83 Million | -10.33% |
| Other Comprehensive Income | €-11.82 Million | -4.39% |
| Other Changes | €-9.27 Million | -3.44% |
| Total Change | €- | -14.56% |
Book Value vs Market Value Analysis
This analysis compares Brunel International NV's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.36x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 4.48x to 1.36x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | €1.61 | €7.24 | x |
| 2003-12-31 | €1.73 | €7.24 | x |
| 2004-12-31 | €1.75 | €7.24 | x |
| 2005-12-31 | €2.13 | €7.24 | x |
| 2006-12-31 | €2.49 | €7.24 | x |
| 2007-12-31 | €2.95 | €7.24 | x |
| 2008-12-31 | €3.51 | €7.24 | x |
| 2009-12-31 | €3.89 | €7.24 | x |
| 2010-12-31 | €4.33 | €7.24 | x |
| 2011-12-31 | €5.02 | €7.24 | x |
| 2012-12-31 | €5.52 | €7.24 | x |
| 2013-12-31 | €5.70 | €7.24 | x |
| 2014-12-31 | €6.62 | €7.24 | x |
| 2015-12-31 | €6.94 | €7.24 | x |
| 2016-12-31 | €5.80 | €7.24 | x |
| 2017-12-31 | €5.26 | €7.24 | x |
| 2018-12-31 | €5.56 | €7.24 | x |
| 2019-12-31 | €5.50 | €7.24 | x |
| 2020-12-31 | €5.39 | €7.24 | x |
| 2021-12-31 | €5.71 | €7.24 | x |
| 2022-12-31 | €6.03 | €7.24 | x |
| 2023-12-31 | €5.97 | €7.24 | x |
| 2024-12-31 | €6.25 | €7.24 | x |
| 2025-12-31 | €5.34 | €7.24 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Brunel International NV utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 1.13%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.25%
- • Asset Turnover: 2.26x
- • Equity Multiplier: 2.00x
- Recent ROE (1.13%) is below the historical average (11.75%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 5.88% | 2.16% | 2.04x | 1.33x | €-3.09 Million |
| 2003 | 2.89% | 0.89% | 2.31x | 1.40x | €-5.40 Million |
| 2004 | 9.15% | 2.32% | 2.63x | 1.50x | €-670.80K |
| 2005 | 16.43% | 4.06% | 2.60x | 1.55x | €6.22 Million |
| 2006 | 23.21% | 5.26% | 2.80x | 1.58x | €14.95 Million |
| 2007 | 26.79% | 6.23% | 2.93x | 1.47x | €22.64 Million |
| 2008 | 28.19% | 6.38% | 3.03x | 1.46x | €29.40 Million |
| 2009 | 17.78% | 4.34% | 2.90x | 1.41x | €14.04 Million |
| 2010 | 12.68% | 3.55% | 2.45x | 1.46x | €5.40 Million |
| 2011 | 18.25% | 4.40% | 2.52x | 1.64x | €19.50 Million |
| 2012 | 16.72% | 3.57% | 2.95x | 1.59x | €17.73 Million |
| 2013 | 17.83% | 3.86% | 2.93x | 1.58x | €21.75 Million |
| 2014 | 14.77% | 3.49% | 2.81x | 1.50x | €15.64 Million |
| 2015 | 10.69% | 3.02% | 2.56x | 1.38x | €2.39 Million |
| 2016 | 3.43% | 1.14% | 2.21x | 1.36x | €-19.27 Million |
| 2017 | 2.84% | 0.97% | 2.09x | 1.41x | €-19.24 Million |
| 2018 | 7.27% | 2.25% | 2.31x | 1.40x | €-7.71 Million |
| 2019 | 0.05% | 0.01% | 2.38x | 1.57x | €-27.69 Million |
| 2020 | 5.72% | 1.75% | 2.10x | 1.56x | €-11.67 Million |
| 2021 | 10.75% | 3.45% | 1.79x | 1.74x | €2.18 Million |
| 2022 | 9.65% | 2.49% | 2.16x | 1.80x | €-1.08 Million |
| 2023 | 10.50% | 2.38% | 2.18x | 2.03x | €1.51 Million |
| 2024 | 9.47% | 2.19% | 2.34x | 1.85x | €-1.67 Million |
| 2025 | 1.13% | 0.25% | 2.26x | 2.00x | €-23.87 Million |
Industry Comparison
This section compares Brunel International NV's net assets metrics with peer companies in the Staffing & Employment Services industry.
Industry Context
- Industry: Staffing & Employment Services
- Average net assets among peers: $536,200,000
- Average return on equity (ROE) among peers: 45.11%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Brunel International NV (BRNL) | €270.04 Million | 5.88% | 0.99x | $337.73 Million |
| Randstad NV (RAND) | $536.20 Million | 45.11% | 3.29x | $5.15 Billion |
About Brunel International NV
Brunel International N.V. provides secondment, project management, recruitment, and consultancy services in the Netherlands, Germany, Austria, Switzerland, the Czech Republic, Australasia, the Middle East, India, rest of Asia, the Americas, and internationally. The company offers project and consulting solutions, such as project performance management, project risk assurance, third party vendor i… Read more