|
Market Closed -
Euronext Paris
01:55:00 15/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 8.140 EUR | +0.49% |
|
+2.01% | +3.30% |
| 08/07 | Keyrus S.A. acquired inlumi BV from Nimbus hands-on investors. | CI |
| 27/05 | Keyrus in talks to divest Vision.bi subsidiary |  |
Company Valuation: Keyrus
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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 150M | |
| 23.25x | 3.75x | 13.1x | 2.88% | 221B | |
| -115.3x | 18.35x | 105.96x | -.--% | 114B | |
| 13.11x | 1.45x | 7.6x | 3.65% | 108B | |
| 15.29x | 2.8x | 10.56x | 5.37% | 89.33B | |
| 19.78x | 5.21x | 12.81x | 2.88% | 59.78B | |
| 15.31x | 2.24x | 9.49x | 5.1% | 49.52B | |
| 22.87x | 1.75x | 11.09x | 0.83% | 43.08B | |
| 21.64x | 1.77x | 10.98x | 1.35% | 41.87B | |
| 18.53x | 2.38x | 11.3x | 4.67% | 38.48B | |
| Average | 3.83x | 4.41x | 21.43x | 2.97% | 76.52B | |
| Weighted average by Cap. | -0.89x | 5.22x | 25.29x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALKEY Stock
- Valuation Keyrus
Select your edition
All financial news and data tailored to specific country editions
