|
Market Closed -
Euronext Paris
11:55:00 2026-10-15 EDT
|
After hours 15:59:37 | |||
| 120.50 EUR | -2.11% |
|
121.00 | +0.41% |
| 09-29 | JB Hi-Fi Selects Vusion to Advance Its Connected Store Strategy | CI |
| 09-29 | Vusion to deploy its technologies at JB Hi-Fi in Australia |  |
Company Valuation: VusionGroup
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 | 2,003 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -41.42% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 1,851 | 1,785 | 1,566 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -37.89% | -3.55% | -12.28% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 13.9x | 11.8x | 11x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 3.69x | 2.81x | 2.27x |
| PEG | - | 0x | 0x | 1x | -0x | 1.4x | 0.7x | 1.57x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.21x | 1.1x | 1.09x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.12x | 0.98x | 0.86x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 5.59x | 4.76x | 4.1x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 8.24x | 7.04x | 5.95x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -14.1x | 10.5x | 7.29x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -7.08% | 9.56% | 13.7% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 0.975 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.79% | 1.03% | 1.17% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 8.832 | 10.42 | 11.15 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 11% | 12.2% | 13% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,660 | 1,815 | 1,830 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 331.3 | 375.2 | 381.9 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 224.6 | 253.7 | 263 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 153 | 161 | 186.7 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -152 | -217.8 | -437 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 123.10 | 123.10 | 123.10 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,619 | - | - |
| Announcement Date | 3/3/22 | 3/8/23 | 5/3/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.94x | 1.14x | 5.72x | 0.79% | 2.28B | |
| 32.29x | 6.04x | 18.35x | 0.61% | 204B | |
| 52.41x | 6.57x | 22.5x | 0.8% | 121B | |
| 34.38x | 12.24x | 22.32x | 0.8% | 123B | |
| 13.04x | 0.3x | 6.55x | 3.86% | 106B | |
| 37x | 6.05x | 19.85x | 0.94% | 85.95B | |
| 64.99x | 7.02x | 32.15x | 0.21% | 75.39B | |
| 21.54x | 7.69x | 15.62x | 0.59% | 68.87B | |
| 19.33x | 3.26x | 12.48x | 1.39% | 60.87B | |
| 35.57x | 5.04x | 18.98x | 0.02% | 51.86B | |
| Average | 32.45x | 5.54x | 17.45x | 1% | 89.9B | |
| Weighted average by Cap. | 34.66x | 6.23x | 18.76x | 1.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VU Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
