Valuation VusionGroup London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 08:59:08 2026-06-17 EDT			5-day change	1st Jan Change
128.40 ^EUR	+6.29%		-16.23%	-40.32%

06-16	Vusion and Jysk Expand Partnership Across Europe	CI
06-16	Vusion Expands Partnership with JYSK Across Europe

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	2,128	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-37.75%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,988	1,899	1,591
Change	-	66.91%	8.97%	14.68%	21.45%	-33.28%	-4.47%	-16.2%
P/E	418x	103x	30.4x	-103x	-	16.4x	12.7x	11x
PBR	6.5x	9.87x	7.73x	11.5x	-	4.17x	3.28x	2.73x
PEG	-	0x	0x	1x	-	-	0.4x	0.7x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.18x	1.17x	1.19x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.11x	1.05x	0.89x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.77x	5.05x	4.3x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.85x	7.59x	6.36x
EV / FCF	640x	-63.4x	13.3x	6.35x	-	-11.5x	14.3x	7.55x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	-	-8.68%	7.01%	13.2%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.06	1.356	1.4
Rate of return	-	-	0.22%	0.34%	0.44%	0.83%	1.07%	1.1%
EPS ²	0.18	1.18	4.46	-1.73	-	7.747	10.02	11.52
Distribution rate	-	-	6.73%	-34.7%	-	13.7%	13.5%	12.2%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,796	1,816	1,783
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	136.2	171.7	195
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-140	-228.8	-536.5
Reference price ²	75.20	122.00	135.80	177.70	204.20	127.00	127.00	127.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KEYENCE CORPORATION	42.94x	14.8x	28.35x	0.69%	114B
SHENGYI TECHNOLOGY CO.,LTD.	75.03x	10.94x	52.65x	1%	64.47B
FLEX LTD.	35.78x	1.68x	19.14x	-.--%	53.83B
TDK CORPORATION	36.65x	2.84x	14.7x	0.87%	44.98B
KYOCERA CORPORATION	43.67x	2.31x	19.79x	1.32%	31.01B
TELEDYNE TECHNOLOGIES INCORPORATED	31.03x	4.7x	18.79x	-.--%	29.19B
HEXAGON AB	9.17x	5.26x	10.11x	2.4%	22.96B
HALMA PLC	40x	6.18x	24.71x	0.64%	20.37B
DUPONT DE NEMOURS, INC.	27.22x	2.89x	11.81x	1.88%	19.46B
Average	37.94x	5.73x	22.23x	0.98%	44.49B
Weighted average by Cap.	42.78x	7.80x	26.10x	0.82%