Valuation Keyrus

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-08 EDT			5-day change	1st Jan Change
7.700 ^EUR	-0.26%		-1.79%	-2.28%

09-29	Keyrus S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-31	OXya SAS acquired Xiomega Consulting from Keyrus S.A..	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	4/30/21	4/29/22	4/29/23	5/2/24	4/30/25	4/29/26

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	-	-	-	-	137M
IBM	21.65x	3.57x	12.46x	3.07%	208B
SALESFORCE, INC.	21.49x	4.55x	11.16x	0.77%	185B
CLOUDFLARE, INC.	-591.66x	42.08x	172.86x	-.--%	122B
SNOWFLAKE INC.	-130.95x	18.18x	99.98x	-.--%	117B
ACCENTURE PLC	14.61x	1.59x	8.35x	3.28%	117B
TATA CONSULTANCY SERVICES LTD.	13.53x	2.44x	9.25x	6.08%	77.81B
RELX PLC	20.02x	5.31x	13.05x	2.8%	59.71B
COREWEAVE, INC.	-17.3x	7.37x	12.53x	-.--%	48.78B
FUJITSU LIMITED	23.1x	1.91x	12.12x	1.35%	45.27B
Average	-69.50x	9.67x	39.08x	1.93%	98.09B
Weighted average by Cap.	-76.46x	10.19x	41.93x	1.9%