|
Market Closed -
Euronext Paris
11:55:00 2026-11-05 am EST
|
After hours 01:48:25 pm | |||
| 136.70 EUR | -5.33% |
|
136.15 | -0.40% |
| Nov. 04 | Vusion deploys its connected store platform at Marks & Spencer, Stifel and Citi remain buyers |  |
| Nov. 04 | Vusion to provide connected store solutions to Marks & Spencer | |
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 | 2,400 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -29.8% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,275 | 2,183 | 2,017 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -23.64% | -4.07% | -7.59% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 15.3x | 13.5x | 12.6x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.33x | 3.29x | 2.67x |
| PEG | - | 0x | 0x | 1x | -0x | 0.9x | 1x | 1.69x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.45x | 1.32x | 1.29x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.38x | 1.2x | 1.09x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.92x | 5.74x | 5.07x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 10.2x | 8.32x | 7.25x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -15.1x | 12.9x | 9.48x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -6.62% | 7.75% | 10.6% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.111 | 1.439 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.77% | 1% | 1% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 9.422 | 10.67 | 11.47 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 11.8% | 13.5% | 12.6% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,652 | 1,818 | 1,855 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 329 | 380.4 | 397.5 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 223.3 | 262.3 | 278.3 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 149.7 | 176.2 | 196.5 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -124.5 | -217.1 | -382.8 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 144.40 | 144.40 | 144.40 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,619 | - | - |
| Announcement Date | 3/3/22 | 3/8/23 | 5/3/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.33x | 1.38x | 6.92x | 0.77% | 2.69B | |
| 29.43x | 5.66x | 16.64x | 0.65% | 195B | |
| 31.21x | 11.31x | 20.28x | 0.87% | 116B | |
| 42.24x | 5.55x | 18.79x | 0.96% | 102B | |
| 12.86x | 0.29x | 6.47x | 3.91% | 102B | |
| 27.53x | 4.67x | 14.96x | 1.17% | 68.9B | |
| 49.74x | 5.77x | 24.6x | 0.25% | 61.17B | |
| 19.05x | 1.03x | 11.8x | 0.73% | 59.85B | |
| 26.88x | 3.81x | 14.42x | 0.03% | 38.42B | |
| 418.15x | 97.01x | 318.15x | - | 39.51B | |
| Average | 67.24x | 13.65x | 45.30x | 1.04% | 78.59B | |
| Weighted average by Cap. | 49.19x | 9.83x | 31.25x | 1.16% |
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
