Valuation VusionGroup

Stocks

Market Closed - Euronext Paris 16:55:00 11/09/2026 BST			5-day change	1st Jan Change
119.30 ^EUR	+2.49%		-3.48%	-41.58%

08-06	Vusion Said to Be Weighing Strategic Options, Including a Possible Sale
08-06	Vusion is said to be weighing strategic options, including a possible sale

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	1,999	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-41.53%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,884	1,788	1,554
Change	-	66.91%	8.97%	14.68%	21.45%	-36.77%	-5.09%	-13.06%
P/E	418x	103x	30.4x	-103x	25.5x	17.7x	11.4x	10.4x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	3.84x	2.87x	2.29x
PEG	-	0x	0x	1x	-0x	-1.1x	0.2x	1.1x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.16x	1.08x	1.09x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.09x	0.96x	0.85x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.49x	4.66x	4.04x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.23x	6.91x	5.9x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-9.56x	12x	7.32x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-10.5%	8.32%	13.7%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.08	1.274	1.444
Rate of return	-	-	0.22%	0.34%	0.44%	0.91%	1.07%	1.21%
EPS ²	0.18	1.18	4.46	-1.73	8.02	6.752	10.48	11.47
Distribution rate	-	-	6.73%	-34.7%	11.2%	16%	12.2%	12.6%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,727	1,857	1,828
EBITDA ¹	32.3	58.6	102.3	160.5	277.4	343.1	383.8	385.1
EBIT ¹	9.7	31.4	55.1	79.1	163.9	228.8	258.9	263.5
Net income ¹	2	18.7	79.77	-28.9	84.2	113.2	178.5	197.8
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-115	-210.9	-444.3
Reference price ²	75.20	122.00	135.80	177.70	204.20	119.30	119.30	119.30
Nbr of stocks (in thousands)	15,751	15,759	15,953	16,016	16,740	16,754	-	-
Announcement Date	03/03/22	08/03/23	03/05/24	26/02/25	26/02/26	-	-	-

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	17.67x	1.09x	5.49x	0.91%	2.32B
KEYENCE CORPORATION	32.58x	11.52x	21.03x	0.84%	120B
SHENGYI TECHNOLOGY CO.,LTD.	47.95x	7.99x	34.74x	1.54%	53.74B
FLEX LTD.	28.14x	1.3x	14.8x	-.--%	42.77B
TDK CORPORATION	20.89x	1.77x	8.68x	1.46%	34.71B
KYOCERA CORPORATION	29.64x	2.09x	14.54x	1.58%	30.02B
TELEDYNE TECHNOLOGIES INCORPORATED	28.89x	4.4x	17.55x	-.--%	27.99B
HEXAGON AB	10.33x	5.79x	16.06x	1.44%	26.01B
HALMA PLC	31.63x	4.83x	19.31x	0.73%	18.56B
ZEBRA TECHNOLOGIES CORPORATION	23.66x	3.01x	12.62x	-.--%	16.58B
Average	27.14x	4.38x	16.48x	0.85%	37.27B
Weighted average by Cap.	30.59x	6.46x	19.46x	0.9%