Valuation VusionGroup

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-14 EDT			5-day change	1st Jan Change
130.90 ^EUR	-1.80%		+1.00%	-35.90%

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	2,193	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-35.84%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,078	1,982	1,749
Change	-	66.91%	8.97%	14.68%	21.45%	-30.25%	-4.61%	-11.78%
P/E	418x	103x	30.4x	-103x	25.5x	19.4x	12.5x	11.4x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.21x	3.15x	2.52x
PEG	-	0x	0x	1x	-0x	-1.2x	0.2x	1.21x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.27x	1.18x	1.2x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.2x	1.07x	0.96x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	6.06x	5.17x	4.54x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.08x	7.66x	6.64x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-10.5x	13.3x	8.23x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-9.49%	7.5%	12.1%
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%	0.97%	1.1%
EPS ²	0.18	1.18	4.46	-1.73	8.02	6.752	10.48	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	1,727	1,857	1,828
EBITDA ¹	32.3	58.6	102.3	160.5	277.4	343.1	383.8	385.1
EBIT ¹	9.7	31.4	55.1	79.1	163.9	228.8	258.9	263.5
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	-115	-210.9	-444.3
Reference price ²	75.20	122.00	135.80	177.70	204.20	130.90	130.90	130.90
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.($)
VUSIONGROUP	19.39x	1.2x	6.06x	0.83%	2.54B
KEYENCE CORPORATION	37.99x	13.57x	24.85x	0.73%	134B
SHENGYI TECHNOLOGY CO.,LTD.	56.28x	8.39x	39.3x	1.5%	51.58B
FLEX LTD.	30.66x	1.41x	16.19x	-.--%	46.6B
TDK CORPORATION	25.12x	2.11x	10.08x	1.26%	38.29B
KYOCERA CORPORATION	33.57x	2.34x	16.22x	1.43%	31.89B
TELEDYNE TECHNOLOGIES INCORPORATED	32.52x	4.93x	19.69x	-.--%	31.51B
HEXAGON AB	10.72x	5.97x	16.66x	1.41%	26.87B
HALMA PLC	32.21x	4.93x	19.7x	0.72%	18.86B
ZEBRA TECHNOLOGIES CORPORATION	25.25x	3.21x	13.44x	-.--%	17.79B
Average	30.37x	4.81x	18.22x	0.79%	39.95B
Weighted average by Cap.	34.69x	7.35x	21.77x	0.81%