Valuation Keyrus

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 17/07/2026 HKT			5-day change	1st Jan Change
7.620 ^EUR	0.00%		-0.26%	-3.30%

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

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	-	-	-	-	139M
IBM	22.75x	3.56x	12.5x	3.08%	206B
SNOWFLAKE INC.	-94.57x	14.96x	86.58x	-.--%	93.59B
ACCENTURE PLC	10.75x	1.18x	6.19x	4.49%	88.49B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.81x	5.76%	82.64B
RELX PLC	19.67x	5.16x	12.73x	2.89%	59.43B
INFOSYS LIMITED	14.06x	2.05x	8.6x	5.54%	45.48B
NEC CORPORATION	20.5x	1.52x	9.63x	0.96%	36.26B
FUJITSU LIMITED	18.61x	1.5x	9.41x	1.6%	34.78B
HCL TECHNOLOGIES LIMITED	16.18x	2.07x	9.64x	5.34%	33.34B
Average	4.69x	3.84x	18.34x	3.3%	68B
Weighted average by Cap.	2.50x	4.45x	20.86x	3.24%