Valuation VusionGroup

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
137.80 ^EUR	+5.03%		+14.83%	-32.52%

06-25	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT
06-23	Gratis Selects Vusion to Accelerate Store Digitalization in Turkey	CI

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	2,309	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-32.46%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,171	2,079	1,807
Change	-	66.91%	8.97%	14.68%	21.45%	-27.13%	-4.25%	-13.1%
P/E	418x	103x	30.4x	-103x	25.5x	19.1x	13.2x	11.7x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.52x	3.56x	2.96x
PEG	-	0x	0x	1x	-0x	-1.9x	0.3x	0.9x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.31x	1.26x	1.27x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.23x	1.13x	0.99x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	6.3x	5.53x	4.88x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.67x	8.31x	7.23x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-12.1x	14.2x	8.65x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-8.26%	7.03%	11.6%
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%	0.78%	1.03%	1.04%
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	137.80	137.80	137.80
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	19.09x	1.23x	6.3x	0.78%	2.64B
KEYENCE CORPORATION	38.25x	13.23x	24.36x	0.76%	121B
SHENGYI TECHNOLOGY CO.,LTD.	66.81x	9.76x	46.97x	1.12%	57.54B
FLEX LTD.	33.33x	1.57x	17.88x	-.--%	50.14B
TDK CORPORATION	30.79x	2.51x	12.05x	1.08%	43.53B
KYOCERA CORPORATION	38.29x	2.38x	17.02x	1.41%	31.75B
TELEDYNE TECHNOLOGIES INCORPORATED	32.17x	4.87x	19.42x	-.--%	30.21B
HEXAGON AB	9.37x	5.4x	10.4x	2.07%	23.03B
LINGYI ITECH (GUANGDONG) COMPANY	43.68x	2.27x	20.65x	0.39%	20.4B
HALMA PLC	34.87x	5.35x	21.42x	0.66%	20.24B
Average	34.67x	4.86x	19.65x	0.83%	40.02B
Weighted average by Cap.	38.79x	7.12x	23.24x	0.8%