Valuation Vecima Networks Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 03:47:19 05/08/26 am AEST			5-day change	1st Jan Change
13.00 ^CAD	+0.08%		-1.81%	+23.69%

09/07	Videotron Selects Vecima Networks Inc. Entra Virtualized Cable Modem Termination System to Advance Next-Generation DOCSIS Networks in Canada	CI
07/07	Lantronix, Inc. agreed to acquire Mobile and Fixed-asset Tracking Business of Vecima from Vecima Networks Inc. for CAD 16.5 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	372.4	375.4	426.5	507.9	224.2	316.1	-
Change	-	0.81%	13.61%	19.08%	-55.86%	41%	-
Enterprise Value (EV) ¹	349.2	379.4	440.6	577.1	283.2	367	375.3
Change	-	8.65%	16.13%	30.97%	-50.92%	29.58%	2.26%
P/E	-813x	42.8x	15.3x	26.1x	-12.6x	55.3x	11.2x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0.9x	0x	-0x	0x
Capitalization / Revenue	3x	2.01x	1.41x	1.75x	0.78x	1.08x	0.83x
EV / Revenue	2.81x	2.03x	1.45x	1.98x	0.99x	1.25x	0.98x
EV / EBITDA	28.4x	12.2x	7.37x	10.7x	9.8x	7.39x	4.9x
EV / EBIT	-	-	13.2x	19.5x	-22.6x	19.8x	8.16x
EV / FCF	-	-19x	-31.4x	-20x	5.47x	11.9x	6.42x
FCF Yield	-	-5.26%	-3.18%	-5%	18.3%	8.43%	15.6%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.02	0.38	1.15	0.8	-0.73	0.235	1.16
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	124.2	186.8	303.4	291	285.9	293.4	381.2
EBITDA ¹	12.3	31	59.8	53.8	28.9	49.65	76.63
EBIT ¹	-	-	33.29	29.59	-12.52	18.56	45.99
Net income	-0.3	8.7	27.2	-	-	-	-
Net Debt ¹	-23.18	3.995	14.1	69.2	59.05	50.9	59.2
Reference price ²	16.25	16.25	17.55	20.89	9.22	13.00	13.00
Nbr of stocks (in thousands)	22,914	23,101	24,302	24,312	24,314	24,315	-
Announcement Date	23/9/21	22/9/22	21/9/23	19/9/24	25/9/25	-	-

¹CAD in Million²CAD

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.($)
VECIMA NETWORKS INC.	55.32x	1.25x	7.39x	-	225M
CISCO SYSTEMS, INC.	37.45x	7.82x	20.21x	1.36%	480B
ARISTA NETWORKS, INC.	56.48x	17.71x	39.46x	-.--%	240B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.54x	0.81x	14.17x	2.3%	176B
ZHONGJI INNOLIGHT CO., LTD.	36.1x	11.42x	28.15x	0.29%	177B
MOTOROLA SOLUTIONS, INC.	33.39x	6.32x	18.5x	1.07%	73.51B
LUMENTUM HOLDINGS INC.	171.98x	22.13x	64.9x	-.--%	66.09B
GARMIN LTD.	30.71x	6.97x	23.47x	1.34%	59.28B
CIENA CORPORATION	78.99x	9.2x	42.47x	-.--%	58.2B
NOKIA OYJ	41.24x	2.18x	14.15x	1.74%	55.62B
Average	56.12x	8.58x	27.29x	0.9%	138.58B
Weighted average by Cap.	46.11x	9.50x	26.66x	0.98%