|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.40 EUR | -4.68% |
|
-5.97% | -35.16% |
| 09/06 | Vusion recognized by CDP in its Supplier Engagement Assessment |  |
| 05/06 | Vusion S.A. Announces Committee Changes | CI |
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 | 2,218 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -35.11% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,078 | 1,989 | 1,682 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -30.25% | -4.27% | -15.47% |
| P/E Ratio | 418x | 103x | 30.4x | -103x | - | 17.1x | 13.2x | 11.5x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | - | 4.34x | 3.42x | 2.84x |
| PEG | - | 0x | 0x | 1x | - | - | 0.5x | 0.8x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.24x | 1.22x | 1.24x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.16x | 1.1x | 0.94x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.03x | 5.29x | 4.55x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.26x | 7.96x | 6.73x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | - | -12x | 15x | 7.98x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | - | -8.3% | 6.69% | 12.5% |
| 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% | 0.8% | 1.02% | 1.06% |
| 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 | 132.40 | 132.40 | 132.40 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,754 | - | - |
| Announcement Date | 3/3/22 | 8/3/23 | 3/5/24 | 26/2/25 | 26/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.09x | 1.16x | 6.03x | 0.8% | 2.57B | |
| 41.31x | 14.19x | 27.18x | 0.72% | 110B | |
| 36.46x | 1.71x | 19.49x | -.--% | 54.85B | |
| 63.27x | 9.23x | 44.45x | 1.19% | 54.3B | |
| 33.78x | 2.61x | 13.51x | 0.94% | 41.52B | |
| 42.45x | 2.25x | 19.2x | 1.36% | 30.19B | |
| 30.83x | 4.67x | 18.68x | -.--% | 29B | |
| 9.03x | 5.19x | 9.97x | 2.44% | 22.57B | |
| 38.79x | 6x | 23.99x | 0.66% | 19.76B | |
| 29.31x | 1.03x | 11.6x | 0.26% | 16.17B | |
| Average | 34.23x | 4.80x | 19.41x | 0.84% | 38.09B | |
| Weighted average by Cap. | 39.50x | 7.15x | 23.78x | 0.78% |
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
