Valuation VusionGroup Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:06 2026-08-07 EDT			5-day change	1st Jan Change
129.10 ^EUR	+2.79%		-0.39%	-37.21%

08-06	Vusion Said to Be Weighing Strategic Options, Including a Possible Sale
08-06	Vusion is said to be weighing strategic options, including a possible sale

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	2,171	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-36.48%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,015	1,900	1,656
Change	-	66.91%	8.97%	14.68%	21.45%	-32.37%	-5.72%	-12.82%
P/E	418x	103x	30.4x	-103x	25.5x	19.2x	12.5x	11.3x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.17x	3.12x	2.49x
PEG	-	0x	0x	1x	-0x	-1.2x	0.2x	1.1x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.26x	1.18x	1.21x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.17x	1.04x	0.92x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.88x	5.08x	4.47x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.82x	7.5x	6.47x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-14x	13.1x	7.9x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-7.16%	7.66%	12.7%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.08	1.274	1.444
Rate of return	-	-	0.22%	0.34%	0.44%	0.83%	0.98%	1.11%
EPS ²	0.18	1.18	4.46	-1.73	8.02	6.74	10.4	11.47
Distribution rate	-	-	6.73%	-34.7%	11.2%	16%	12.2%	12.6%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,726	1,833	1,798
EBITDA ¹	32.3	58.6	102.3	160.5	277.4	342.6	374.1	370.6
EBIT ¹	9.7	31.4	55.1	79.1	163.9	228.5	253.2	255.8
Net income ¹	2	18.7	79.77	-28.9	84.2	113.2	178.5	197.8
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-156.5	-271.7	-515.2
Reference price ²	75.20	122.00	135.80	177.70	204.20	129.60	129.60	129.60
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	37.59x	13.27x	24.32x	0.74%	131B
SHENGYI TECHNOLOGY CO.,LTD.	54.72x	8.2x	38.47x	1.44%	50.38B
FLEX LTD.	29.49x	1.36x	15.6x	-.--%	44.83B
TDK CORPORATION	23.38x	1.96x	9.36x	1.35%	35.96B
TELEDYNE TECHNOLOGIES INCORPORATED	33.08x	5.04x	20.12x	-.--%	32.05B
KYOCERA CORPORATION	32.58x	2.27x	15.71x	1.48%	31.22B
HEXAGON AB	11.04x	6.15x	17.12x	1.37%	27.65B
HALMA PLC	33.18x	5.07x	20.27x	0.7%	19.35B
ZEBRA TECHNOLOGIES CORPORATION	25.29x	3.22x	13.45x	-.--%	17.81B
Average	31.15x	5.17x	19.38x	0.79%	43.35B
Weighted average by Cap.	34.13x	7.28x	21.53x	0.81%