Valuation Vecima Networks Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 20:26:18 10/07/2026 BST			5-day change	1st Jan Change
12.74 ^CAD	+0.24%		-0.39%	+21.22%

07-09	Videotron Selects Vecima Networks Inc. Entra Virtualized Cable Modem Termination System to Advance Next-Generation DOCSIS Networks in Canada	CI
07-06	Lantronix, Inc. agreed to acquire Mobile and Fixed-asset Tracking Business of Vecima from Vecima Networks Inc. for CAD 16.5 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	372.4	375.4	426.5	507.9	224.2	309.8	-
Change	-	0.81%	13.61%	19.08%	-55.86%	38.18%	-
Enterprise Value (EV) ¹	349.2	379.4	440.6	577.1	283.2	360.7	369
Change	-	8.65%	16.13%	30.97%	-50.92%	27.34%	2.3%
P/E	-813x	42.8x	15.3x	26.1x	-12.6x	54.2x	11x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0.9x	0x	-0x	0x
Capitalization / Revenue	3x	2.01x	1.41x	1.75x	0.78x	1.06x	0.81x
EV / Revenue	2.81x	2.03x	1.45x	1.98x	0.99x	1.23x	0.97x
EV / EBITDA	28.4x	12.2x	7.37x	10.7x	9.8x	7.26x	4.82x
EV / EBIT	-	-	13.2x	19.5x	-22.6x	19.4x	8.02x
EV / FCF	-	-19x	-31.4x	-20x	5.47x	11.7x	6.31x
FCF Yield	-	-5.26%	-3.18%	-5%	18.3%	8.57%	15.8%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.02	0.38	1.15	0.8	-0.73	0.235	1.16
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	124.2	186.8	303.4	291	285.9	293.4	381.2
EBITDA ¹	12.3	31	59.8	53.8	28.9	49.65	76.63
EBIT ¹	-	-	33.29	29.59	-12.52	18.56	45.99
Net income	-0.3	8.7	27.2	-	-	-	-
Net Debt ¹	-23.18	3.995	14.1	69.2	59.05	50.9	59.2
Reference price ²	16.25	16.25	17.55	20.89	9.22	12.74	12.74
Nbr of stocks (in thousands)	22,914	23,101	24,302	24,312	24,314	24,315	-
Announcement Date	23/09/21	22/09/22	21/09/23	19/09/24	25/09/25	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VECIMA NETWORKS INC.	54.21x	1.23x	7.26x	-	219M
CISCO SYSTEMS, INC.	37.46x	7.8x	20.14x	1.37%	478B
ARISTA NETWORKS, INC.	55.51x	19x	39.78x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.64x	0.89x	15.67x	2.08%	194B
ZHONGJI INNOLIGHT CO., LTD.	40.1x	12.29x	31.26x	0.27%	180B
NOKIA OYJ	43.32x	2.78x	18.05x	1.38%	69.88B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.67x	1.12%	70.2B
CIENA CORPORATION	88.51x	10.31x	47.59x	-.--%	65.22B
LUMENTUM HOLDINGS INC.	162.37x	20.9x	61.37x	-.--%	62.4B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.61x	2.75x	12.99x	3.12%	46.57B
Average	55.46x	8.40x	27.18x	1.04%	140.19B
Weighted average by Cap.	46.00x	9.49x	26.89x	1.02%