investorscraft@gmail.com

Intrinsic ValueKeyrus S.A. (ALKEY.PA)

Previous Close8.26
Intrinsic Value
Upside potential
Previous Close
8.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Keyrus S.A. operates as a specialized consultancy firm in the information technology services sector, focusing on data and digital solutions to enhance performance management. The company provides a comprehensive suite of services, including automation, AI-driven solutions, digital experience optimization, and cloud security, catering to a diverse clientele across industries such as banking, healthcare, retail, and logistics. Its expertise in data analytics and business transformation positions it as a trusted partner for enterprises navigating digital disruption. Keyrus differentiates itself through a human-centric approach, combining technical proficiency with strategic consulting to drive measurable outcomes. Serving a global market from its base in France, the company competes with larger IT service providers by emphasizing agility, industry-specific knowledge, and tailored innovation. Its broad sector coverage mitigates reliance on any single industry, while its focus on high-growth areas like AI and cloud computing aligns with evolving enterprise demands.

Revenue Profitability And Efficiency

Keyrus reported revenue of €354.6 million for the fiscal year, reflecting its established presence in the IT consultancy space. Net income stood at €300,000, indicating tight margin pressures common in competitive service-based industries. Operating cash flow of €21.47 million suggests reasonable liquidity generation, though capital expenditures of €1.77 million highlight modest reinvestment needs relative to revenue scale.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0194 underscores modest earnings power, likely constrained by operating costs and competitive pricing dynamics in consultancy services. With a beta of 1.06, Keyrus exhibits market-aligned volatility, reflecting its sensitivity to broader IT spending trends. The absence of significant capital intensity allows for flexible resource allocation, though profitability metrics indicate room for operational optimization.

Balance Sheet And Financial Health

Keyrus maintains a balanced financial position, with €52.83 million in cash and equivalents against total debt of €114.87 million. The debt level appears manageable given its cash reserves and operating cash flow, though leverage could limit strategic flexibility. The lack of dividend payouts suggests a focus on retaining earnings for growth or debt management.

Growth Trends And Dividend Policy

Revenue scale demonstrates steady demand for Keyrus’s services, but net income growth remains subdued. The company does not currently distribute dividends, prioritizing reinvestment or balance sheet stability. Its exposure to high-potential sectors like AI and cloud services could support future top-line expansion, though margin improvement will be critical to translating growth into stronger profitability.

Valuation And Market Expectations

With a market capitalization of approximately €116.4 million, Keyrus trades at a revenue multiple that aligns with niche IT service providers. Investors likely price in moderate growth expectations, balancing its sector diversification against margin challenges. The beta suggests market consensus views it as an average-risk play within the technology services space.

Strategic Advantages And Outlook

Keyrus’s strategic focus on digital transformation and data analytics aligns with enterprise priorities, providing a durable demand pipeline. Its cross-industry expertise mitigates cyclical risks, while partnerships in emerging technologies could enhance differentiation. However, execution on cost efficiency and scalability will determine its ability to capitalize on sector tailwinds and improve shareholder returns over the medium term.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount