Valuation Keyrus

Stocks

Real-time Euronext Paris Other stock markets 07:31:03 24/06/2026 pm IST			5-day change	1st Jan Change
8.140 ^EUR	0.00%		+12.12%	+3.30%

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	30/04/21	29/04/22	29/04/23	02/05/24	30/04/25	29/04/26

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	-	-	-	-	15Cr
IBM	25.76x	4.19x	14.62x	2.55%	25TCr
SNOWFLAKE INC.	-80.7x	12.7x	73.55x	-.--%	7.99TCr
TATA CONSULTANCY SERVICES LTD.	13.21x	2.4x	8.87x	6.28%	7.87TCr
ACCENTURE PLC	9.44x	1.03x	5.42x	5.11%	7.77TCr
RELX PLC	18.59x	4.86x	12.02x	3.08%	5.46TCr
INFOSYS LIMITED	13.36x	1.94x	8.14x	5.8%	4.4TCr
FUJITSU LIMITED	12.54x	1.43x	9.81x	1.29%	3.4TCr
HCL TECHNOLOGIES LIMITED	15.31x	1.91x	9.01x	5.74%	3.17TCr
NEC CORPORATION	19.75x	1.33x	9.52x	0.88%	3.02TCr
Average	5.25x	3.53x	16.77x	3.41%	6.8TCr
Weighted average by Cap.	7.14x	4.16x	18.47x	3.24%