Keyera Corp.

Keyera Corp.

KEYUF
Keyera Corp.US flagOther OTC
41.53
USD
-0.04
- -
9.52BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
20.92
22.05
14.84
13.91
18.06
21.53
16.89
13.67
22.55
31.9
30.78
31.15
29.9
27.89
Basic EPS, GAAP
0.94
1.4
1.19
1.21
1.53
1.94
2.07
0.28
1.47
1.48
1.85
2.12
1.89
0.79
Free Cash Flow per Basic Share
2.26
1.46
3.67
1.24
2.39
1.31
4.14
2.81
2.59
4.18
2.66
5.52
3.38
4.06
Dividend per Share
1.12
1.25
1.4
1.53
1.63
1.72
1.84
1.92
1.92
1.92
2.12
2.04
2.12
2.14
Book Value per Share
5.9
8.02
8.23
10.25
13.45
13.41
14.26
12.57
12.08
12.63
12.09
12.17
11.96
10.89
Tangible Book Value per Share
5.54
7.69
7.91
9.95
13.16
12.79
13.62
11.65
11.28
12.08
11.54
11.8
11.56
10.72
Basic Weighted Avg Shares
157
164
170
180
189
207
214
220
221
221
229
229
229
229
Sales/Revenue/Turnover
3,277
3,624
2,521
2,500
3,413
4,465
3,617
3,013
4,985
7,060
7,053
7,138
6,854
6,394
Operating Margin (%)
8.01
12.42
19.5
15.83
13.37
15.15
17.14
19.13
13.64
11.35
13.51
11.96
12.16
5.75
Depreciation Expense
102
139
169
172
166
200
278
290
258
258
323
352
375
378
Net Income, GAAP
147
230
202
217
290
403
444
62
324
328
424
487
432
180
Effective Tax Rate (%)
29.63
29.01
33.08
29.44
26.55
24.94
3.65
15.2
23.94
24.22
22.43
23.38
24.02
26.94
Profit Margin (%)
4.48
6.35
8.01
8.67
8.49
9.02
12.26
2.06
6.5
4.65
6.01
6.82
6.31
2.82
Working Capital
307
81
-74
46
337
1
-161
148
186
108
273
-61
2,288
2,089
LT Debt
1,077
1,242
1,526
1,726
1,848
2,197
2,848
3,397
3,606
3,844
4,060
3,530
6,027
6,023
Total Equity
924
1,318
1,398
1,842
2,542
2,801
3,054
2,761
2,658
2,819
2,779
2,831
2,765
2,524
Return on Invested Capital (%)
9.98
13.8
11.52
8.33
8.37
10.63
10.56
7.93
8.23
9.25
10.71
9.41
7.97
3.46
Return on Capital (%)
9.9
11.56
8.66
8.06
8.56
9.72
9.86
2.82
7.2
6.95
8.48
9.54
7.83
4.87
Return on Common Equity (%)
16.18
20.52
14.87
13.39
13.23
15.13
15.2
2.13
11.92
12.01
15.24
17.5
15.63
6.8

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
387
269
265
LT Borrowings
6,122
5,917
5,919
LT Finance Leases
114
110
104
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
229
229
229
Market Capitalization
10,715
10,100
12,206

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
5,840
5,305
5,544
Cash, Cash Equivalents & STI
2,800
2,332
2,492
Accounts Receivable, Net
558
652
715
Inventories
300
206
218
Total Current Liabilities
3,105
3,016
3,455
Payables & Accruals
608
590
886
ST Debt
387
269
265
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.98%
0.09%
-2.36%
Free Cash Flow
28.49%
17.76%
-38.81%
Net Income, GAAP
46.08%
91.34%
-11.16%
Sales/Revenue/Turnover
13.5%
20.85%
-3.98%
Total Cash Common Dividend
- -
- -
3.95%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,521
1,718
1,964
1,936
7,138
2025
1,760
1,609
1,789
1,696
6,854
2026
1,301
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.31
0.62
0.81
0.39
2.12
2025
0.57
0.55
0.37
0.39
1.89
2026
-0.53
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.5
0.5
0.52
0.52
2.04
2025
0.52
0.52
0.54
0.54
2.12
2026
0.54
- -
- -
- -
- -

Company Description

APIChat
CEO
C. Dean Setoguchi
Full Time Employees
1,005
Sector
Energy
Industry
Oil & Gas Midstream
Address
The Ampersand Calgary AB Canada T2P 3N4
IPO Date
Nov 15, 2005
Website
keyera.com
Business
Keyera Corp. (TSX:KEY; OTC:KEYUF) operates an integrated midstream energy infrastructure business in Canada and the United States, focusing on natural gas gathering and processing; natural gas liquids (NGLs) fractionation, transportation, storage, and terminaling; iso-octane production and sales; and marketing of propane, butane, condensate, iso-octane, natural gas, and crude oil. The company maintains three core segments—Gathering and Processing, Liquids Infrastructure, and Marketing—with key facilities including the Rimbey, Strachan, Simonette, Wapiti, Pipestone, Brazeau River, Cynthia, Alder Flats, and Nordegg River gas plants in Alberta; fractionation, storage, and logistics hubs at Fort Saskatchewan, Edmonton, Alberta Diluent Terminal, Base Line, Josephburg, and South Cheecham terminals in Alberta; and liquids terminals in Oklahoma such as Wildhorse and Oklahoma Liquids Terminal. Founded in 1998 and headquartered in Calgary, Alberta, Keyera delivers fee-for-service solutions to oil and gas producers, industrial customers, and end-users across Western Canada, primarily in the Western Canadian Sedimentary Basin, eastern Canada, and select U.S. markets. In June 2025, Keyera agreed to acquire substantially all of Plains All American Pipeline's Canadian NGL business plus select U.S. assets for $5.15 billion in cash, a transformational transaction expected to close in the first quarter of 2026 that expands its NGL corridor from western to eastern Canada, adds approximately 193,000 barrels per day of C3+ fractionation capacity, 23 million barrels of storage, over 1,500 miles of pipelines, and straddle processing capacity of 5.7 Bcf/d while enhancing fee-based EBITDA growth by around 50% in the first full pro forma year through synergies exceeding $100 million annually. Recent capital projects advancing include the KFS Frac II debottleneck (8,000 bbl/d, mid-2026 in-service, $85 million), KFS Frac III expansion (47,000 bbl/d plus egress, mid-2028 in-service, $500 million), and KAPS Zone 4 pipeline (85 km from Pipestone to Gordondale, mid-2027 in-service, $220 million net), all supported by long-term take-or-pay contracts averaging 11-12 years; in September 2025, Keyera closed $2.3 billion in senior notes and $500 million in hybrid notes to finance the Plains deal; and in 2024, it achieved its 2025 GHG emissions intensity reduction target of 25% a year early.

Company News

APIChat
  • Keyera Corp: Risk-Reward Shifting But Still Bullish

  • Keyera, AltaGas and CN Partner to Build Strategic Canadian Infrastructure

  • Keyera Q1 Earnings Call Highlights

  • Keyera Corp. (KEY:CA) Shareholder/Analyst Call Transcript

  • Keyera Corp. (KEY:CA) Q1 2026 Earnings Call Transcript

  • Canada Antitrust Watchdog Seeks to Block Keyera Deal for Plains' Canada Gas Business

  • Midstream Energy: Relative Favorability

  • Keyera Corp. (OTCMKTS:KEYUF) Given Consensus Rating of “Moderate Buy” by Analysts

  • Keyera Corp. (KEY:CA) Q4 2025 Earnings Call Transcript

  • Keyera: A Transformational Acquisition

  • Keyera Corp. (KEY:CA) Q3 2025 Earnings Call Transcript

  • Keyera: Benefitting From Basin Growth

  • Thoughts On Midstream Energy Firms

  • Keyera Corp. (KEYUF) Q2 2025 Earnings Call Transcript

  • Keyera: Hybrid Bonds & The Gift From Plains All American Pipeline

  • Toronto Stocks Up; Keyera Shares Up Following Deal for Plains' Natural Gas Liquids Assets

  • Keyera Shares Climb on C$5.15B Buy of Plains' Natural Gas Liquids Assets

  • Keyera to buy Plains' Canadian natural gas liquids business for $3.77 billion

  • Keyera Corp. (KEYUF) Q1 2025 Earnings Call Transcript

  • Keyera: A Reliable Dividend Growth Story In Volatile Times