Valuation Keyrus

Stocks

Real-time Euronext Paris Other stock markets 13:06:23 12/06/2026 +03			5-day change	1st Jan Change
7.840 ^EUR	+2.89%		+10.42%	-0.51%

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 Ratio	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	4/30/21 A	4/29/22 A	4/29/23 A	5/2/24 A	4/30/25 A	4/29/26 A

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KEYRUS	-	-	-	-	140M
IBM	26.78x	4.28x	14.95x	2.46%	258B
ACCENTURE PLC	12.45x	1.32x	6.96x	3.88%	103B
SNOWFLAKE INC.	-84.2x	13.27x	76.98x	-.--%	83.32B
TATA CONSULTANCY SERVICES LTD.	13.71x	2.5x	9.22x	6.08%	80.7B
RELX PLC	19.35x	5.07x	12.53x	2.94%	57.88B
INFOSYS LIMITED	14.47x	2.12x	8.89x	5.35%	47.11B
FUJITSU LIMITED	13.35x	1.53x	10.5x	1.21%	36.4B
NEC CORPORATION	21.44x	1.45x	10.35x	0.81%	33.06B
HCL TECHNOLOGIES LIMITED	15.12x	1.91x	9.01x	5.72%	31.37B
Average	5.83x	3.72x	17.71x	3.16%	73.11B
Weighted average by Cap.	7.88x	4.25x	19.00x	3.01%