Valuation Keyrus

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 23/06/26 am AEST			5-day change	1st Jan Change
7.420 ^EUR	+0.54%		-1.07%	-5.84%

27/05	Keyrus in talks to divest Vision.bi subsidiary
23/04	Keyrus S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	46.01	52.58	74.06	107.5	124	125.3
Change	-	14.27%	40.85%	45.11%	15.42%	1.01%
Enterprise Value (EV) ¹	100.8	130.5	158.8	189.9	192.3	188.8
Change	-	29.41%	21.72%	19.57%	1.25%	-1.77%
P/E	59.3x	13.2x	19.4x	30.9x	158x	37.9x
PBR	1.06x	1.35x	1.84x	2.43x	2.38x	2.29x
PEG	-	0x	-4.85x	-3.47x	-2x	0x
Capitalization / Revenue	0.18x	0.18x	0.21x	0.29x	0.35x	0.38x
EV / Revenue	0.39x	0.45x	0.45x	0.51x	0.54x	0.57x
EV / EBITDA	9.24x	10.2x	9.22x	10.1x	13x	39.7x
EV / EBIT	12.9x	13.7x	11x	11.9x	16x	77.5x
EV / FCF	2.18x	15.4x	11.5x	12.4x	14.3x	-51.5x
FCF Yield	45.8%	6.48%	8.66%	8.07%	7%	-1.94%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0489	0.25	0.24	0.2186	0.0492	0.2077
Distribution rate	-	-	-	-	-	-
Net sales ¹	260.9	289.2	351.9	370.3	354.6	331.7
EBITDA ¹	10.91	12.73	17.23	18.89	14.83	4.751
EBIT ¹	7.818	9.516	14.39	15.98	12.02	2.437
Net income ¹	0.776	3.98	3.827	3.475	0.783	3.303
Net Debt ¹	54.81	77.89	84.75	82.41	68.21	63.55
Reference price ²	2.900	3.310	4.660	6.760	7.800	7.880
Nbr of stocks (in thousands)	15,867	15,885	15,893	15,898	15,903	15,900
Announcement Date	30/4/21	29/4/22	29/4/23	2/5/24	30/4/25	29/4/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KEYRUS	-	-	-	-	135M
IBM	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.49x	9.17x	6.09%	81.48B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.51x	1.04x	5.46x	5.08%	78.32B
RELX PLC	18.69x	4.91x	12.14x	3.04%	55.4B
INFOSYS LIMITED	13.65x	1.99x	8.33x	5.67%	45.09B
FUJITSU LIMITED	12.74x	1.46x	9.98x	1.27%	34.54B
HCL TECHNOLOGIES LIMITED	15.42x	1.95x	9.2x	5.61%	32.45B
NEC CORPORATION	20.14x	1.36x	9.71x	0.87%	30.89B
Average	5.18x	3.55x	16.90x	3.37%	67.3B
Weighted average by Cap.	6.23x	4.11x	18.42x	3.28%