|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 129.90 EUR | -3.20% |
|
-.--% | -36.39% |
| 07-31 | A solid half-year for Vusion |  |
| 07-30 | Vusion: H1 sales confirm growth remains a single-customer story as EMEA stalls |  |
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 | 2,176 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -36.33% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,012 | 1,897 | 1,643 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -32.46% | -5.74% | -13.37% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 18.2x | 13x | 11.8x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.18x | 3.43x | 2.79x |
| PEG | - | 0x | 0x | 1x | -0x | -1.7x | 0.3x | 1.1x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.25x | 1.19x | 1.21x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.16x | 1.03x | 0.91x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 5.87x | 5.07x | 4.43x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 8.94x | 7.59x | 6.54x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -12.9x | 13.1x | 7.96x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -7.73% | 7.63% | 12.6% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.08 | 1.414 | 1.33 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.83% | 1.09% | 1.02% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 7.146 | 10.01 | 11.05 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 15.1% | 14.1% | 12% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,737 | 1,834 | 1,799 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 342.6 | 374.1 | 370.6 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 225.1 | 249.8 | 251.3 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 129.5 | 168.7 | 189.3 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -164 | -279.6 | -533.2 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 129.90 | 129.90 | 129.90 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.59x | 1.2x | 6.13x | 0.8% | 2.5B | |
| 35.26x | 12.32x | 22.64x | 0.79% | 124B | |
| 27.2x | 1.25x | 14.33x | -.--% | 41.68B | |
| 39.13x | 5.88x | 27.58x | 2.02% | 37.99B | |
| 23.16x | 1.87x | 9x | 1.43% | 35.83B | |
| 31.06x | 4.74x | 18.93x | -.--% | 30.39B | |
| 32.02x | 2.15x | 14.37x | 1.58% | 30.07B | |
| 10.75x | 6.03x | 16.73x | 1.39% | 26.35B | |
| 31.24x | 4.78x | 19.13x | 0.74% | 17.95B | |
| 28.8x | 1.55x | 13.59x | 0.44% | 14.02B | |
| Average | 27.72x | 4.18x | 16.24x | 0.92% | 36.03B | |
| Weighted average by Cap. | 30.55x | 6.50x | 18.77x | 0.92% |
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
