Valuation VusionGroup BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 05:43:35 2026-06-26 EDT			5-day change	1st Jan Change
117.40 ^EUR	+1.91%		-8.13%	-44.08%

06-25	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT
06-23	Vusion strengthens its presence in Turkey with retailer Gratis

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,184	1,923	2,166	2,846	3,418	1,938	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-43.29%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,801	1,709	1,436
Change	-	66.91%	8.97%	14.68%	21.45%	-39.55%	-5.12%	-15.94%
P/E	418x	103x	30.4x	-103x	25.5x	16x	11.1x	9.85x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	3.8x	2.99x	2.48x
PEG	-	0x	0x	1x	-0x	-1.6x	0.3x	0.8x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.1x	1.05x	1.06x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.02x	0.93x	0.79x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.23x	4.54x	3.88x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.02x	6.83x	5.74x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-10x	11.7x	6.88x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-9.95%	8.56%	14.5%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.08	1.414	1.44
Rate of return	-	-	0.22%	0.34%	0.44%	0.93%	1.22%	1.24%
EPS ²	0.18	1.18	4.46	-1.73	8.02	7.217	10.41	11.74
Distribution rate	-	-	6.73%	-34.7%	11.2%	15%	13.6%	12.3%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,765	1,838	1,820
EBITDA ¹	32.3	58.6	102.3	160.5	277.4	344.6	376.2	369.8
EBIT ¹	9.7	31.4	55.1	79.1	163.9	224.6	250	250
Net income ¹	2	18.7	79.77	-28.9	84.2	129.8	180.7	201.2
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-137.5	-229.8	-502.2
Reference price ²	75.20	122.00	135.80	177.70	204.20	115.70	115.70	115.70
Nbr of stocks (in thousands)	15,751	15,759	15,953	16,016	16,740	16,754	-	-
Announcement Date	3/3/22	3/8/23	5/3/24	2/26/25	2/26/26	-	-	-

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.($)
KEYENCE CORPORATION	36.97x	12.72x	23.46x	0.79%	116B
SHENGYI TECHNOLOGY CO.,LTD.	78.29x	11.41x	54.92x	0.96%	66.91B
FLEX LTD.	39.27x	1.84x	20.93x	-.--%	59.09B
TDK CORPORATION	32.37x	2.67x	12.88x	1.02%	45.89B
TELEDYNE TECHNOLOGIES INCORPORATED	30.89x	4.68x	18.71x	-.--%	29.06B
KYOCERA CORPORATION	34.9x	2.14x	15.25x	1.55%	28.78B
HEXAGON AB	9.09x	5.25x	10.1x	2.16%	22.29B
HALMA PLC	39.15x	6.06x	24.2x	0.65%	19.63B
LINGYI ITECH (GUANGDONG) COMPANY	43.35x	2.13x	19.45x	0.39%	19.14B
Average	38.25x	5.43x	22.21x	0.84%	45.21B
Weighted average by Cap.	41.88x	7.24x	25.27x	0.78%