Verve Group SE (VER.ST)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 141 | 252 | 324 | 322 | 437 | 561 | 581 | 682 |
| Operating profit | €m | 70 | 61 | ||||||
| Net profit | €m | 3 | 16 | -20 | 47 | 29 | 1 | -2 | 29 |
| EPS reported | € | 0.00 | -0.01 | ||||||
| Operating cashflow per share | € | 0.04 | 0.41 | ||||||
| Capex per share | € | 0.19 | 0.28 | ||||||
| FCF per share | € | -0.15 | 0.13 | ||||||
| Free cash flow | €m | -29 | 26 | ||||||
| Net debt | €m | 492 | 377 | ||||||
| Book value equity | €m | 421 | 435 | ||||||
| Book value per share | € | 1.98 | 1.99 | ||||||
| Number of shares | m | 213.01 | 218.97 | ||||||
| DPS (TTM paid) | € | 0.00 | 0.00 |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 527.58 | - | ||||||
| P/B LTM | x | 0.80 | 0.78 | ||||||
| P/S LTM | x | 0.60 | 0.58 | ||||||
| P/FCF LTM | x | -11.74 | 12.84 | ||||||
| EV/EBITDA LTM | x | 6.67 | 6.76 | ||||||
| EV/Sales LTM | x | 1.48 | 1.12 | ||||||
| Earnings Yield LTM | % | +0.19% | -0.88% | ||||||
| FCF Yield | % | -8.52% | +7.79% | ||||||
| Quality | |||||||||
| ROE | % | +0.17% | -0.56% | ||||||
| ROIC | % | +0.64% | +4.99% | ||||||
| Operating margin | % | +12.54% | +10.50% | ||||||
| Gross margin | % | +12.06% | +16.90% | ||||||
| FCF/Sales | % | -5.13% | +4.53% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +28.43% | +32.85% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | -72.15% | ||||||
| Operating Profit Growth | % | -22.06% | -32.48% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -0.05 | 0.05 | ||||||
| Net Debt/EBITDA | x | 3.95 | 3.07 | ||||||
| EBIT/Net interest | x | 1.01 | 0.89 | ||||||
| Net debt/market cap | % | +1.72% | +1.92% | ||||||
| Net debt/Equity | x | 1.17 | 0.87 | ||||||
| Gross debt/equity | x | 1.38 | 1.21 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Verve Group SE, a digital media enterprise, specializes in providing advanced advertising software solutions throughout North America and Europe. Its operations are organized into two primary segments: Demand Side Platforms (DSP) and Supply Side Platforms (SSP). The DSP division enables advertisers to craft, manage, and fine-tune data-informed digital advertising campaigns across a wide spectrum of ad formats, media channels, and devices. This segment offers the flexibility of either managing campaigns directly for clients or providing a self-service DSP platform with a usage-based fee structure. Additionally, it features proprietary products such as ATOM and Moments.AI, which deliver enhanced targeting functionalities to advertisers. Conversely, the SSP division supports both third-party publishers and Verve's own game development studios in efficiently monetizing their advertising spaces while ensuring they retain complete oversight. This segment encompasses the company's internal gaming studios, which contribute first-party data and in-game ad placements, alongside revenue generated from virtual items and subscriptions. The SSP segment is also actively involved in purchasing ad inventory directly from publishers and reselling it to demand-side platforms. Beyond these core offerings, Verve Group provides machine learning-driven optimization tools, notably ML-Driven Optimization for SKAN, for precise performance measurement. The company is also expanding into novel advertising channels, including audio, podcasting, and digital out-of-home advertising. Established in 2000 and headquartered in Stockholm, Sweden, the company officially rebranded to Verve Group SE in June 2024, having previously operated under the name MGI - Media and Games Invest SE.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Verve Group SE, a digital media enterprise, specializes in providing advanced advertising software solutions throughout North America and Europe. Its operations are organized into two primary segments: Demand Side Platforms (DSP) and Supply Side Platforms (SSP). The DSP division enables advertisers to craft, manage, and fine-tune data-informed digital advertising campaigns across a wide spectrum of ad formats, media channels, and devices. This segment offers the flexibility of either managing campaigns directly for clients or providing a self-service DSP platform with a usage-based fee structure. Additionally, it features proprietary products such as ATOM and Moments.AI, which deliver enhanced targeting functionalities to advertisers. Conversely, the SSP division supports both third-party publishers and Verve's own game development studios in efficiently monetizing their advertising spaces while ensuring they retain complete oversight. This segment encompasses the company's internal gaming studios, which contribute first-party data and in-game ad placements, alongside revenue generated from virtual items and subscriptions. The SSP segment is also actively involved in purchasing ad inventory directly from publishers and reselling it to demand-side platforms. Beyond these core offerings, Verve Group provides machine learning-driven optimization tools, notably ML-Driven Optimization for SKAN, for precise performance measurement. The company is also expanding into novel advertising channels, including audio, podcasting, and digital out-of-home advertising. Established in 2000 and headquartered in Stockholm, Sweden, the company officially rebranded to Verve Group SE in June 2024, having previously operated under the name MGI - Media and Games Invest SE.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free