Valuation VusionGroup London S.E.

Stocks

Market Closed - London S.E. Other stock markets 12:13:58 2026-06-19 EDT			5-day change	1st Jan Change
122.80 ^EUR	+1.66%		-5.47%	-39.33%

07-31	A solid half-year for Vusion
07-30	Vusion: H1 sales confirm growth remains a single-customer story as EMEA stalls

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	2,176	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-36.33%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,975	1,832	1,643
Change	-	66.91%	8.97%	14.68%	21.45%	-33.72%	-7.23%	-10.31%
P/E	418x	103x	30.4x	-103x	25.5x	18.2x	13x	11.8x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.18x	3.13x	2.5x
PEG	-	0x	0x	1x	-0x	-1.7x	0.3x	1.1x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.25x	1.19x	1.21x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.14x	1x	0.91x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.77x	4.9x	4.43x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.64x	7.24x	6.42x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-13.8x	12.7x	7.82x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-7.23%	7.9%	12.8%
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	7.146	10.01	11.05
Distribution rate	-	-	6.73%	-34.7%	11.2%	15.1%	12.7%	13.1%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,737	1,834	1,799
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	129.5	168.7	189.3
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-201.5	-344.3	-533.2
Reference price ²	75.20	122.00	135.80	177.70	204.20	129.90	129.90	129.90
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.($)
KEYENCE CORPORATION	36.24x	12.7x	23.32x	0.77%	124B
FLEX LTD.	27.64x	1.27x	14.56x	-.--%	41.68B
SHENGYI TECHNOLOGY CO.,LTD.	41.3x	6.2x	29.1x	1.91%	37.99B
TDK CORPORATION	24.06x	1.99x	9.21x	1.34%	35.83B
TELEDYNE TECHNOLOGIES INCORPORATED	31.37x	4.79x	19.11x	-.--%	30.39B
KYOCERA CORPORATION	33.29x	2.21x	14.79x	1.52%	30.07B
HEXAGON AB	10.58x	5.9x	16.44x	1.43%	26.35B
HALMA PLC	30.85x	4.73x	18.9x	0.75%	17.95B
LINGYI ITECH (GUANGDONG) COMPANY	29.25x	1.58x	13.8x	0.43%	14.02B
Average	29.40x	4.60x	17.69x	0.91%	39.75B
Weighted average by Cap.	31.46x	6.71x	19.33x	0.89%