Suspension of trading

Valuation Klarsen

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-10 am EDT			5-day change	1st Jan Change
0.3800 ^EUR	0.00%		0.00%	-56.22%

Nov. 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	0.1620	0.8100	2.3400	1.5400	2.7200	1.2400
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KLARSEN	-	-	-	-	1.44M
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.42x	2.45x	9.24x	6.12%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.47x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.30x	3.84x	18.20x	3.31%	72.92B
Weighted average by Cap.	6.55x	4.61x	20.73x	3.03%