Valuation Vecima Networks Inc.

Stocks

Market Closed - Toronto S.E. 03:24:31 13/08/26 am AEST			5-day change	1st Jan Change
12.80 ^CAD	+0.71%		-2.07%	+21.79%

07/08	Vecima Networks Inc. Announces Management Appointments	CI
09/07	Videotron Selects Vecima Networks Inc. Entra Virtualized Cable Modem Termination System to Advance Next-Generation DOCSIS Networks in Canada	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	309	-
Change	-	0.81%	13.61%	19.08%	-55.86%	37.86%	-
Enterprise Value (EV) ¹	349.2	379.4	440.6	577.1	283.2	359.9	368.2
Change	-	8.65%	16.13%	30.97%	-50.92%	27.09%	2.31%
P/E	-813x	42.8x	15.3x	26.1x	-12.6x	54.1x	11x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0.9x	0x	-0x	0x
Capitalization / Revenue	3x	2.01x	1.41x	1.75x	0.78x	1.05x	0.81x
EV / Revenue	2.81x	2.03x	1.45x	1.98x	0.99x	1.23x	0.96x
EV / EBITDA	28.4x	12.2x	7.37x	10.7x	9.8x	7.25x	4.76x
EV / EBIT	-	-	13.2x	19.5x	-22.6x	19.4x	8.01x
EV / FCF	-	-19x	-31.4x	-20x	5.47x	11.6x	6.3x
FCF Yield	-	-5.26%	-3.18%	-5%	18.3%	8.59%	15.9%
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	383.1
EBITDA ¹	12.3	31	59.8	53.8	28.9	49.65	77.3
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	12.71	12.71
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VECIMA NETWORKS INC.	54.09x	1.23x	7.25x	-	222M
CISCO SYSTEMS, INC.	37.05x	7.74x	19.99x	1.38%	475B
ARISTA NETWORKS, INC.	52.1x	18.48x	37.1x	-.--%	250B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.46x	0.9x	15.85x	2.64%	194B
ZHONGJI INNOLIGHT CO., LTD.	31.33x	9.86x	24.3x	0.33%	154B
MOTOROLA SOLUTIONS, INC.	33.86x	6.55x	18.72x	1%	77.26B
LUMENTUM HOLDINGS INC.	166.13x	21.38x	62.7x	-.--%	63.84B
GARMIN LTD.	30.93x	7.02x	23.49x	1.33%	59.72B
CIENA CORPORATION	74.45x	8.67x	40.04x	-.--%	54.86B
NOKIA OYJ	39.31x	2.07x	13.44x	1.83%	53.12B
Average	54.17x	8.39x	26.29x	0.94%	138.1B
Weighted average by Cap.	44.18x	9.31x	25.58x	1.06%