Keyera Corp.

Keyera Corp.

54.67
CAD
-0.94
(-1.69%)
1.53EPS
37.34P/E
16.72BMarket Cap
Nov 11Next Earn
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
30.36
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
1.53
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
2.01
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
2.21
Book Value per Share
5.83
7.81
8.14
9.92
12.43
13.31
14.01
12.49
12.02
12.3
12.13
12.36
12.06
18
Tangible Book Value per Share
5.48
7.49
7.83
9.63
12.16
12.6
13.39
11.62
11.28
11.66
11.54
11.8
11.55
12.85
Basic Weighted Avg Shares
157
164
170
180
189
207
214
220
221
221
229
229
229
237
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
7,189
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
- -
Depreciation Expense
102
139
169
172
166
200
278
290
258
258
323
352
375
404
Net Income, GAAP
147
230
202
217
290
403
444
62
324
328
424
487
432
361
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
22.52
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
5.03
Working Capital
307
81
-74
46
337
1
-161
148
186
108
273
-61
2,288
473
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
8,211
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
5,281
Return on Invested Capital (%)
11.06
14.98
12.23
8.67
8.62
9.73
9.19
2.69
7.2
7.17
8.31
9.51
7.7
- -
Return on Capital (%)
9.9
11.56
8.66
8.06
8.56
9.7
9.85
2.82
7.21
6.95
8.46
9.5
7.8
5.85
Return on Common Equity (%)
16.18
20.52
14.87
13.39
13.23
15.08
15.15
2.13
11.97
11.99
15.15
17.35
15.45
8.91

Capital Structure

CAD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
269
265
273
LT Borrowings
5,917
5,919
7,954
LT Finance Leases
110
104
257
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
229
229
293
Market Capitalization
10,084
12,334
16,720

Working Capital

CAD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
5,305
5,544
2,642
Cash, Cash Equivalents & STI
2,332
2,492
569
Accounts Receivable, Net
652
715
1,347
Inventories
206
218
617
Total Current Liabilities
3,016
3,455
2,169
Payables & Accruals
590
886
1,704
ST Debt
269
265
273
Deferred Revenue
- -
- -
- -

Growth Rates

CAD

•

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

CAD

•

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
2,404
- -
- -
- -

Quarterly Earnings Per Share

CAD

•

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
1.19
- -
- -
- -

Quarterly Dividends Per Share

CAD

•

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
0.59
- -
- -
- -

Company Description

CEO
C. Dean Setoguchi
Full Time Employees
1,257
Sector
Industrial services
Industry
Oil & gas pipelines
Address
The Ampersand Calgary AB Canada T2P 3N4
IPO Date
May 30, 2003
Website
keyera.com
Business
Keyera Corp. (TSX: KEY) operates an integrated midstream energy infrastructure business in western Canada, focusing on the gathering and processing of natural gas; the transportation, fractionation, storage, and terminaling of natural gas liquids (NGLs), crude oil, and refined products; and the marketing of NGL products including propane, butane, condensate, iso-octane, and natural gas. The company conducts its activities through three primary segments: Gathering and Processing, which includes raw gas gathering systems, compression, and processing plants such as the Rimbey, Strachan, Simonette, Wapiti, Pipestone, Brazeau River, Cynthia, Alder Flats, and Nordegg River facilities primarily in the Western Canada Sedimentary Basin; Liquids Infrastructure, encompassing fractionation units, pipelines, storage terminals, and rail/truck loading facilities like the Edmonton Terminal, Fort Saskatchewan Facility (KFS), Alberta Diluent Terminal (ADT), Base Line Terminal, Josephburg Terminal, South Cheecham Terminal, and select U.S. terminals in Oklahoma including Wildhorse and Oklahoma Liquids Terminal; and Marketing, which involves sales of NGLs, iso-octane production and sales via Alberta Envirofuels (AEF), liquids blending, and condensate handling to industrial, commercial, and export customers across Canada, the United States, and international markets. Founded in 1998 and headquartered at The Ampersand, Suite 200, West Tower, 144-4th Avenue SW in Calgary, Alberta, Canada, Keyera provides fee-for-service solutions to oil and gas producers, leveraging an extensive network of interconnected assets to connect production areas to downstream markets. In June 2025, Keyera announced a transformative $5.15 billion acquisition of substantially all of Plains All American Pipeline's Canadian NGL business plus select U.S. assets, including C3+ fractionation capacity of approximately 193,000 barrels per day, 23 million barrels of storage, over 1,500 miles of pipelines, straddle gas processing at Empress, and additional terminals across Alberta, Saskatchewan, Manitoba, Ontario, and the U.S., expected to close in the first quarter of 2026 subject to regulatory approvals; this deal enhances scale, extends the integrated NGL value chain to eastern North America, and projects approximately 50% pro forma growth in fee-based adjusted EBITDA in the first full year with $100 million in near-term synergies. To fund the transaction, Keyera raised approximately $2.8 billion through a $1.8 billion equity offering of subscription receipts, a $3.35 billion acquisition credit facility, $2.3 billion in senior notes, and $500 million in hybrid notes during 2025. The company also advanced capital-efficient growth projects, including the sanctioned KFS Frac II debottleneck (8,000 bpd, mid-2026 in-service, $85 million), KFS Frac III expansion (47,000 bpd 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 underpinned by long-term take-or-pay contracts now substantially filling fractionation capacity with average lives extending to 11 years by 2028. Additionally, Keyera achieved its 2025 GHG emissions intensity reduction target of 25% (Scope 1 and 2) one year early in 2024 and reaffirmed a 7-8% CAGR target for fee-based adjusted EBITDA through 2027.

Company News

  • Keyera Corp. (OTCMKTS:KEYUF) Stock Now Rated “Buy” by Wall Street Brokerages

  • Keyera Q2 Earnings Call Highlights

  • Keyera: Becoming Canada's NGL Clearinghouse

  • Canada's Keyera to buy remaining 50% stake in KAPS pipeline for $861 million

  • Keyera Corp. (KEY:CA) Q4 2026 Guidance Call Transcript

  • 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

  • KeyCorp (NYSE:KEY) Shares Unloaded Rep. Gilbert Ray Cisneros, Jr.

  • 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