Valuation VusionGroup

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 29/07/26 am AEST			5-day change	1st Jan Change
130.30 ^EUR	-0.53%		+4.24%	-36.19%

15/07	Vusion: Optical illusion
25/06	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT

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	2,183	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-36.14%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,046	1,953	1,681
Change	-	66.91%	8.97%	14.68%	21.45%	-31.34%	-4.51%	-13.94%
P/E	418x	103x	30.4x	-103x	25.5x	18.1x	12.5x	11.1x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.27x	3.37x	2.8x
PEG	-	0x	0x	1x	-0x	-1.8x	0.3x	0.9x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.24x	1.19x	1.2x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.16x	1.06x	0.92x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.94x	5.19x	4.54x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.11x	7.81x	6.72x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-11.4x	13.4x	8.05x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-8.76%	7.49%	12.4%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.08	1.414	1.44
Rate of return	-	-	0.22%	0.34%	0.44%	0.83%	1.09%	1.11%
EPS ²	0.18	1.18	4.46	-1.73	8.02	7.217	10.41	11.74
Distribution rate	-	-	6.73%	-34.7%	11.2%	15%	13.6%	12.3%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,765	1,838	1,820
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	129.5	180.8	201.2
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-137.5	-229.8	-502.2
Reference price ²	75.20	122.00	135.80	177.70	204.20	130.30	130.30	130.30
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

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.($)
VUSIONGROUP	18.15x	1.17x	5.97x	0.82%	2.5B
KEYENCE CORPORATION	34.94x	11.98x	22.35x	0.81%	110B
SHENGYI TECHNOLOGY CO.,LTD.	49.25x	7.38x	34.65x	1.6%	45.19B
FLEX LTD.	28.71x	1.34x	15.37x	-.--%	42.53B
TDK CORPORATION	24.81x	2.01x	9.68x	1.34%	34.93B
KYOCERA CORPORATION	35.52x	2.29x	16.42x	1.46%	30.33B
TELEDYNE TECHNOLOGIES INCORPORATED	31.2x	4.77x	18.99x	-.--%	30.21B
HEXAGON AB	9.52x	5.48x	11.26x	2.03%	23.29B
HALMA PLC	31.22x	4.78x	19.08x	0.74%	17.95B
LINGYI ITECH (GUANGDONG) COMPANY	29.25x	1.58x	13.84x	0.43%	14.02B
Average	29.26x	4.28x	16.76x	0.92%	35.08B
Weighted average by Cap.	32.52x	6.36x	19.67x	0.92%