Suspension of trading

Valuation Klarsen

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-14 EDT			5-day change	1st Jan Change
1.340 ^EUR	+21.82%		+124.83%	+54.38%

11-03	Klarsen Reports Earnings Results for the Half Year Ended June 30, 2025	CI
25-04-29	Klarsen Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	0.5368	2.684	7.754	5.103	9.013	4.109
Change	-	400%	188.89%	-34.19%	76.62%	-54.41%
Enterprise Value (EV) ¹	3.264	5.311	7.268	4.682	8.379	5.19
Change	-	62.75%	36.84%	-35.58%	78.96%	-38.06%
P/E	-0.14x	16.7x	4.78x	14x	3.28x	-86x
PBR	-0.16x	-0.84x	-4.91x	-4.24x	5.82x	2.74x
PEG	-	-0x	0x	-0.2x	0x	1x
Capitalization / Revenue	0.33x	1.55x	4.02x	2.69x	1.79x	0.65x
EV / Revenue	2x	3.06x	3.77x	2.47x	1.67x	0.82x
EV / EBITDA	-10.2x	19.2x	18.6x	9.26x	13x	-76.1x
EV / EBIT	-6.99x	25.9x	25.8x	12.6x	17x	-21.9x
EV / FCF	8.34x	-1.74x	-1.67x	44.1x	11.1x	25.3x
FCF Yield	12%	-57.5%	-59.8%	2.27%	8.97%	3.96%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.16	0.0486	0.4896	0.11	0.83	-0.0144
Distribution rate	-	-	-	-	-	-
Net sales ¹	1.634	1.736	1.929	1.896	5.026	6.311
EBITDA ¹	-0.3206	0.2771	0.3916	0.5059	0.6425	-0.0682
EBIT ¹	-0.4672	0.2051	0.282	0.3708	0.4942	-0.2374
Net income ¹	-3.834	0.1609	1.622	0.3767	2.751	-0.0478
Net Debt ¹	2.727	2.627	-0.4857	-0.4211	-0.6345	1.081
Reference price ²	0.162	0.810	2.340	1.540	2.720	1.240
Nbr of stocks (in thousands)	3,314	3,314	3,314	3,314	3,314	3,314
Announcement Date	6/2/20	5/21/21	4/29/22	4/27/23	4/30/25	4/30/25

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.($)
KLARSEN	-	-	-	-	5.14M
IBM	23.25x	3.75x	13.1x	2.88%	221B
SNOWFLAKE INC.	-115.3x	18.35x	105.96x	-.--%	114B
ACCENTURE PLC	13.11x	1.45x	7.6x	3.65%	108B
TATA CONSULTANCY SERVICES LTD.	15.29x	2.8x	10.56x	5.37%	89.33B
RELX PLC	19.78x	5.21x	12.81x	2.88%	59.78B
INFOSYS LIMITED	15.31x	2.24x	9.49x	5.1%	49.52B
NEC CORPORATION	22.87x	1.75x	11.09x	0.83%	43.08B
FUJITSU LIMITED	21.64x	1.77x	10.98x	1.35%	41.87B
HCL TECHNOLOGIES LIMITED	18.53x	2.38x	11.3x	4.67%	38.48B
Average	3.83x	4.41x	21.43x	2.97%	76.51B
Weighted average by Cap.	-0.89x	5.22x	25.29x	2.89%