Valuation Vecima Networks Inc.

Stocks

Market Closed - Toronto S.E. 15:59:53 2026-08-28 EDT			5-day change	1st Jan Change
12.10 ^CAD	+0.41%		-3.97%	+15.13%

08-06	Vecima Networks Inc. Announces Management Appointments	CI
07-09	Videotron Selects Vecima Networks Inc. Entra Virtualized Cable Modem Termination System to Advance Next-Generation DOCSIS Networks in Canada	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	372.4	375.4	426.5	507.9	224.2	294.2	-
Change	-	0.81%	13.61%	19.08%	-55.86%	31.24%	-
Enterprise Value (EV) ¹	349.2	379.4	440.6	577.1	283.2	345.1	353.4
Change	-	8.65%	16.13%	30.97%	-50.92%	21.85%	2.41%
P/E	-813x	42.8x	15.3x	26.1x	-12.6x	51.5x	10.4x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0.9x	0x	-0x	0x
Capitalization / Revenue	3x	2.01x	1.41x	1.75x	0.78x	1x	0.77x
EV / Revenue	2.81x	2.03x	1.45x	1.98x	0.99x	1.18x	0.92x
EV / EBITDA	28.4x	12.2x	7.37x	10.7x	9.8x	6.95x	4.57x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.02	0.38	1.15	0.8	-0.73	0.235	1.16
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	124.2	186.8	303.4	291	285.9	293.4	383.1
EBITDA ¹	12.3	31	59.8	53.8	28.9	49.65	77.3
EBIT	-	-	33.29	29.59	-12.52	-	-
Net income	-0.3	8.7	27.2	-	-	-	-
Net Debt ¹	-23.18	3.995	14.1	69.2	59.05	50.9	59.2
Reference price ²	16.25	16.25	17.55	20.89	9.22	12.10	12.10
Nbr of stocks (in thousands)	22,914	23,101	24,302	24,312	24,314	24,315	-
Announcement Date	9/23/21	9/22/22	9/21/23	9/19/24	9/25/25	-	-

¹CAD in Million²CAD

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.($)
VECIMA NETWORKS INC.	51.49x	1.18x	6.95x	-	212M
CISCO SYSTEMS, INC.	33.82x	7.08x	18.3x	1.51%	433B
ARISTA NETWORKS, INC.	51.45x	18.24x	36.6x	-.--%	246B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.59x	0.87x	15.49x	2.15%	189B
ZHONGJI INNOLIGHT CO., LTD.	27.71x	9.13x	22.08x	0.48%	150B
MOTOROLA SOLUTIONS, INC.	35.27x	6.81x	19.47x	0.96%	80.43B
LUMENTUM HOLDINGS INC.	42.37x	12.52x	28.28x	-.--%	80.28B
NOKIA OYJ	43.31x	2.29x	14.91x	1.66%	58.86B
GARMIN LTD.	28.49x	6.44x	21.54x	1.45%	55B
CIENA CORPORATION	72.52x	8.46x	38.98x	-.--%	53.57B
Average	40.80x	7.30x	22.26x	0.91%	134.64B
Weighted average by Cap.	36.99x	8.61x	23.14x	1.03%