VISHAY PRECISION GROUP, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.51 USD | -0.03% |
|
-6.02% | -7.51% |
| May. 08 | B. Riley Downgrades Vishay Precision Group to Neutral From Buy, Lowers Price Target to $36 From $37 | MT |
| May. 07 | Transcript : Vishay Precision Group, Inc., Q1 2024 Earnings Call, May 07, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 459.8 | 427.4 | 505.8 | 524.6 | 461.1 | 420.8 | - |
| Enterprise Value (EV) 1 | 417.4 | 369.6 | 482.2 | 496.9 | 409 | 351.5 | 334.1 |
| P/E ratio | 20.9 x | 39.8 x | 25.1 x | 14.7 x | 18.1 x | 23.5 x | 18.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.62 x | 1.58 x | 1.59 x | 1.45 x | 1.3 x | 1.31 x | 1.24 x |
| EV / Revenue | 1.47 x | 1.37 x | 1.52 x | 1.37 x | 1.15 x | 1.1 x | 0.98 x |
| EV / EBITDA | 9.27 x | 9.54 x | 9.6 x | 7.95 x | 6.89 x | 8.14 x | 6.68 x |
| EV / FCF | 21.1 x | 29.9 x | 29.3 x | 42.3 x | 13.3 x | 21.8 x | 17.2 x |
| FCF Yield | 4.73% | 3.35% | 3.42% | 2.36% | 7.52% | 4.59% | 5.81% |
| Price to Book | 1.92 x | 1.66 x | 1.83 x | 1.73 x | 1.41 x | 1.25 x | 1.17 x |
| Nbr of stocks (in thousands) | 13,523 | 13,575 | 13,626 | 13,574 | 13,533 | 13,354 | - |
| Reference price 2 | 34.00 | 31.48 | 37.12 | 38.65 | 34.07 | 31.51 | 31.51 |
| Announcement Date | 2/19/20 | 2/17/21 | 2/15/22 | 2/14/23 | 2/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 284 | 269.8 | 317.9 | 362.6 | 355 | 320.4 | 340.5 |
| EBITDA 1 | 45.04 | 38.72 | 50.24 | 62.51 | 59.4 | 43.17 | 50 |
| EBIT 1 | 33.25 | 26.22 | 35.24 | 47.16 | 43.85 | 25.81 | 33.08 |
| Operating Margin | 11.71% | 9.72% | 11.09% | 13.01% | 12.35% | 8.06% | 9.71% |
| Earnings before Tax (EBT) 1 | 26.44 | 18.31 | 25.91 | - | 38.44 | 22.76 | 31.63 |
| Net income 1 | 22.19 | 10.79 | 20.22 | 36.06 | 25.71 | 16.55 | 23.07 |
| Net margin | 7.81% | 4% | 6.36% | 9.95% | 7.24% | 5.17% | 6.77% |
| EPS 2 | 1.630 | 0.7900 | 1.480 | 2.630 | 1.880 | 1.340 | 1.705 |
| Free Cash Flow 1 | 19.74 | 12.36 | 16.48 | 11.74 | 30.74 | 16.15 | 19.43 |
| FCF margin | 6.95% | 4.58% | 5.18% | 3.24% | 8.66% | 5.04% | 5.7% |
| FCF Conversion (EBITDA) | 43.81% | 31.93% | 32.79% | 18.78% | 51.75% | 37.41% | 38.86% |
| FCF Conversion (Net income) | 88.95% | 114.62% | 81.48% | 32.56% | 119.57% | 97.57% | 84.22% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/19/20 | 2/17/21 | 2/15/22 | 2/14/23 | 2/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 90.02 | 87.66 | 88.62 | 90.06 | 96.24 | 88.86 | 90.8 | 85.85 | 89.53 | 80.78 | 79.62 | 78.71 | 81.33 | 86.55 | 87.21 |
| EBITDA 1 | 14.22 | 13.06 | 15.93 | 16.21 | 17.31 | 13.95 | 15.86 | 13.42 | 16.16 | 11.99 | 10.45 | 9.996 | 10.61 | 10.49 | 11.73 |
| EBIT 1 | 10.25 | 9.235 | 12.13 | 12.31 | 13.48 | 10.09 | 12 | 9.591 | 12.17 | 8.047 | 6.214 | 5.738 | 6.378 | 9.088 | 9.157 |
| Operating Margin | 11.39% | 10.53% | 13.69% | 13.67% | 14% | 11.35% | 13.21% | 11.17% | 13.59% | 9.96% | 7.8% | 7.29% | 7.84% | 10.5% | 10.5% |
| Earnings before Tax (EBT) 1 | 7.769 | 8.425 | 13.47 | 12.47 | 10.72 | 9.202 | 11.74 | 8.776 | 8.723 | 8.15 | 5.794 | 5.302 | 5.974 | 8.788 | 8.857 |
| Net income 1 | 5.961 | 6.356 | 10.76 | 10.12 | 8.834 | 6.964 | 8.236 | 6.28 | 4.227 | 5.891 | 4.222 | 3.866 | 4.32 | 6.405 | 6.451 |
| Net margin | 6.62% | 7.25% | 12.14% | 11.24% | 9.18% | 7.84% | 9.07% | 7.31% | 4.72% | 7.29% | 5.3% | 4.91% | 5.31% | 7.4% | 7.4% |
| EPS 2 | 0.4400 | 0.4600 | 0.7900 | 0.7400 | 0.6500 | 0.5100 | 0.6000 | 0.4600 | 0.3100 | 0.4400 | 0.3150 | 0.2850 | 0.3200 | 0.3250 | 0.3950 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/15/22 | 5/9/22 | 8/8/22 | 11/7/22 | 2/14/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/14/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 42.4 | 57.8 | 23.6 | 27.8 | 52.1 | 69.2 | 86.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 19.7 | 12.4 | 16.5 | 11.7 | 30.7 | 16.2 | 19.4 |
| ROE (net income / shareholders' equity) | 10% | 7.2% | 9.57% | 12.4% | 9.32% | 5.9% | 7.6% |
| ROA (Net income/ Total Assets) | 6.61% | 4.65% | 5.93% | 7.68% | 6.26% | 4.2% | 5.7% |
| Assets 1 | 335.4 | 231.7 | 341.1 | 469.3 | 410.8 | 394.1 | 404.7 |
| Book Value Per Share 2 | 17.80 | 18.90 | 20.30 | 22.40 | 24.20 | 25.30 | 27.00 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 11.2 | 22.9 | 17.1 | 21.3 | 15.2 | 14.6 | 15.3 |
| Capex / Sales | 3.94% | 8.51% | 5.37% | 5.87% | 4.27% | 4.55% | 4.5% |
| Announcement Date | 2/19/20 | 2/17/21 | 2/15/22 | 2/14/23 | 2/14/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
31.51
USD
Average target price
38.5
USD
Spread / Average Target
+22.18%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -7.51% | 421M | |
| +5.06% | 33.85B | |
| +21.08% | 8.37B | |
| +12.82% | 8.09B | |
| +25.81% | 5.71B | |
| +18.18% | 4.2B | |
| -6.58% | 4.03B | |
| +13.43% | 3.69B | |
| +11.10% | 3.68B | |
| -10.29% | 2.7B |
- Stock Market
- Equities
- VPG Stock
- Financials Vishay Precision Group, Inc.