Valuation Keyrus

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 27/07/2026 +04			5-day change	1st Jan Change
7.780 ^EUR	0.00%		+2.64%	-1.27%

07-08	Keyrus S.A. acquired inlumi BV from Nimbus hands-on investors.	CI
05-27	Keyrus in talks to divest Vision.bi subsidiary

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	-	-	-	-	141M
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	4.69x	3.85x	18.34x	3.26%	67.8B
Weighted average by Cap.	2.23x	4.42x	20.68x	3.25%