Valuation VusionGroup

Stocks

Real-time Euronext Paris Other stock markets 11:29:42 2026-07-14 am EDT			5-day change	1st Jan Change
133.20 ^EUR	-0.75%		-3.62%	-34.77%

Jun. 25	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT
Jun. 23	Gratis Selects Vusion to Accelerate Store Digitalization in Turkey	CI

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	2,248	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-34.23%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,111	2,019	1,746
Change	-	66.91%	8.97%	14.68%	21.45%	-29.15%	-4.37%	-13.49%
P/E	418x	103x	30.4x	-103x	25.5x	18.6x	12.9x	11.4x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.4x	3.47x	2.88x
PEG	-	0x	0x	1x	-0x	-1.9x	0.3x	0.9x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.27x	1.22x	1.24x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.2x	1.1x	0.96x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	6.13x	5.37x	4.72x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.4x	8.07x	6.98x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-11.8x	13.8x	8.36x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-8.49%	7.24%	12%
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%	0.8%	1.05%	1.07%
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	134.20	134.20	134.20
Nbr of stocks (in thousands)	15,751	15,759	15,953	16,016	16,740	16,754	-	-
Announcement Date	3/3/22	3/8/23	5/3/24	2/26/25	2/26/26	-	-	-

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	18.59x	1.2x	6.13x	0.8%	2.56B
KEYENCE CORPORATION	36.13x	12.44x	23.2x	0.79%	115B
SHENGYI TECHNOLOGY CO.,LTD.	55.87x	8.17x	39.33x	1.34%	48.17B
FLEX LTD.	33.21x	1.49x	16.96x	-.--%	47.45B
TDK CORPORATION	26.66x	2.16x	10.37x	1.25%	37.46B
KYOCERA CORPORATION	34.79x	2.2x	15.73x	1.53%	29.3B
TELEDYNE TECHNOLOGIES INCORPORATED	30.81x	4.67x	18.63x	-.--%	28.9B
HEXAGON AB	9.14x	5.28x	10.52x	2.12%	22.4B
HALMA PLC	31.09x	4.8x	19.26x	0.73%	18.16B
LINGYI ITECH (GUANGDONG) COMPANY	30.77x	1.72x	15.09x	0.39%	15.34B
Average	30.70x	4.41x	17.52x	0.9%	36.43B
Weighted average by Cap.	34.60x	6.60x	20.80x	0.86%