Verve
45.75
SEK
+1.33 %
VER
First North Stockholm
Software
Technology
Verve (Ticker: VER) is a fast-growing, profitable, digital media company that provides AI-driven ad-software solutions. Verve matches global advertiser demand with publisher ad-supply, enhancing results through first-party data from its own content. Aligned with the mission, “Let’s make media better,” the company focuses on enabling better outcomes for brands, agencies, and publishers with responsible advertising solutions, with an emphasis on emerging media channels. Verve’s main operational presence is in North America and Europe. Its shares are listed on the Nasdaq First North Premier Growth Market in Stockholm and the Scale segment of the Frankfurt Stock Exchange. The company has three secured bonds listed on Nasdaq Stockholm and the Frankfurt Stock Exchange Open Market.
Read moreLatest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Bodhivas GmbH | 24.4 % | 24.4 % |
Oaktree Capital | 20.3 % | 20.3 % |
Nordnet Pensionsförsäkring | 4.8 % | 4.8 % |
Sterling Strategic Value Fund | 4.4 % | 4.4 % |
Trend Finanzanalysen GmbH | 1.5 % | 1.5 % |
PAETA Holdings | 1.2 % | 1.2 % |
Avanza Pension | 1.0 % | 1.0 % |
Smile Autovermietung GmbH | 0.9 % | 0.9 % |
Anthony Gordon | 0.9 % | 0.9 % |
Dawn Fitzpatrick | 0.9 % | 0.9 % |
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 140.2 | 252.2 | 324.4 | 322.0 | 424.9 | 521.1 | 573.2 | 624.8 |
growth-% | 67.1 % | 79.8 % | 28.7 % | -0.8 % | 32.0 % | 22.6 % | 10.0 % | 9.0 % |
EBITDA | 26.5 | 65.0 | 84.8 | 128.5 | 125.4 | 165.3 | 185.9 | 201.3 |
EBIT (adj.) | 17.5 | 54.9 | 76.6 | 76.9 | 109.8 | 138.3 | 156.3 | 165.4 |
EBIT | 11.0 | 36.8 | 26.6 | 99.0 | 89.4 | 121.3 | 138.5 | 147.6 |
Profit before taxes | 3.9 | 14.9 | -11.3 | 48.9 | 38.3 | 78.6 | 102.2 | 117.4 |
Net income | 3.1 | 16.1 | -20.3 | 46.7 | 32.0 | 59.0 | 76.6 | 88.1 |
EPS (adj.) | 0.11 | 0.24 | 0.19 | 0.15 | 0.30 | 0.41 | 0.51 | 0.57 |
growth-% | 30.5 % | 117.0 % | -21.2 % | -18.4 % | 95.9 % | 34.4 % | 24.3 % | 12.1 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.9 % | 25.8 % | 26.1 % | 39.9 % | 29.5 % | 31.7 % | 32.4 % | 32.2 % |
EBIT-% (adj.) | 12.5 % | 21.8 % | 23.6 % | 23.9 % | 25.8 % | 26.5 % | 27.3 % | 26.5 % |
EBIT-% | 7.9 % | 14.6 % | 8.2 % | 30.7 % | 21.0 % | 23.3 % | 24.2 % | 23.6 % |
ROE | 2.2 % | 6.6 % | -6.4 % | 13.8 % | 8.2 % | 13.0 % | 14.7 % | 14.6 % |
ROI | 4.3 % | 7.7 % | 3.7 % | 13.1 % | 10.9 % | 13.6 % | 14.8 % | 14.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.10 | 4.30 | 1.60 | 1.02 | 3.94 | 3.94 | 3.94 | 3.94 |
Shares | 117.1 | 149.7 | 159.2 | 159.2 | 186.4 | 186.4 | 186.4 | 186.4 |
Market cap | 245.9 | 643.6 | 254.8 | 162.8 | 734.5 | 734.5 | 734.5 | 734.5 |
Enterprise value | 301.0 | 839.4 | 526.1 | 455.6 | 1,077.9 | 1,057.0 | 1,002.4 | 909.3 |
EV/S | 2.1 | 3.3 | 1.6 | 1.4 | 2.5 | 2.0 | 1.7 | 1.5 |
EV/EBITDA | 11.3 | 12.9 | 6.2 | 3.5 | 8.6 | 6.4 | 5.4 | 4.5 |
EV/EBIT (adj.) | 17.2 | 15.3 | 6.9 | 5.9 | 9.8 | 7.6 | 6.4 | 5.5 |
EV/EBIT | 27.3 | 22.8 | 19.8 | 4.6 | 12.1 | 8.7 | 7.2 | 6.2 |
P/E (adj.) | 18.9 | 17.9 | 8.4 | 6.6 | 13.0 | 9.7 | 7.8 | 6.9 |
P/E | 58.7 | 37.9 | - | 3.5 | 21.3 | 12.5 | 9.6 | 8.3 |
P/B | 1.4 | 2.1 | 0.8 | 0.5 | 1.7 | 1.5 | 1.3 | 1.1 |
P/S | 1.8 | 2.6 | 0.8 | 0.5 | 1.7 | 1.4 | 1.3 | 1.2 |
Dividend yield | ||||||||
Equity ratio | 45.8 % | 32.9 % | 30.8 % | 35.0 % | 36.2 % | 40.5 % | 45.2 % | 49.8 % |
Gearing ratio | 31.2 % | 63.7 % | 84.3 % | 83.1 % | 80.9 % | 66.7 % | 47.8 % | 27.0 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 78.3 | 98.7 | 322.0 | 82.5 | 96.6 | 114.6 | 131.2 | 424.9 | 106.9 |
EBITDA | 63.7 | 27.3 | 128.5 | 20.2 | 28.1 | 34.5 | 42.6 | 125.4 | 32.3 |
EBIT | 55.4 | 19.7 | 99.0 | 12.3 | 19.6 | 25.8 | 31.7 | 89.4 | 21.3 |
Profit before taxes | 42.6 | 5.6 | 48.9 | -1.9 | 6.7 | 13.8 | 19.7 | 38.3 | 9.8 |
Net income | 39.3 | 4.9 | 46.7 | 0.6 | 6.3 | 10.3 | 14.8 | 32.0 | 7.3 |
Verve: The strong momentum continues
EQS-News: Verve Accelerates Organic Revenue Growth to 31%in Q3’24, Driven by Increased Demand from New and Existing Clients for Privacy-First Targeting Solutions and Additional Budgets for Full-Screen Video Ads
Join Inderes community
Don't miss out - create an account and get all the possible benefits