|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.560 EUR | -1.05% |
|
-1.31% | -4.06% |
| 05-27 | Keyrus in talks to divest Vision.bi subsidiary |  |
| 04-23 | Keyrus S.A. Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 139M | |
| 22.73x | 3.45x | 12.34x | 3.2% | 199B | |
| -95.22x | 15.06x | 87.19x | -.--% | 94.23B | |
| 14.2x | 2.58x | 9.76x | 5.79% | 82.32B | |
| 10.18x | 1.12x | 5.86x | 4.74% | 83.85B | |
| 19.66x | 5.16x | 12.73x | 2.89% | 59.44B | |
| 13.98x | 2.04x | 8.55x | 5.57% | 45.29B | |
| 19.71x | 1.46x | 9.24x | 1% | 34.94B | |
| 18.39x | 1.48x | 9.29x | 1.61% | 34.44B | |
| 15.91x | 2.04x | 9.47x | 5.43% | 32.85B | |
| Average | 4.39x | 3.82x | 18.27x | 3.36% | 66.6B | |
| Weighted average by Cap. | 1.81x | 4.47x | 21.11x | 3.31% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
