Valuation VusionGroup London S.E.

Stocks

Market Closed - London S.E. Other stock markets 17:13:58 19/06/2026 BST			After hours 18:14:53
122.80 ^EUR	+1.66%		121.75	-0.86%

07:06am	Vusion: Optical illusion
06-25	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT

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	2,210	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-35.35%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,072	1,980	1,708
Change	-	66.91%	8.97%	14.68%	21.45%	-30.44%	-4.45%	-13.75%
P/E	418x	103x	30.4x	-103x	25.5x	18.3x	12.7x	11.2x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.33x	3.41x	2.83x
PEG	-	0x	0x	1x	-0x	-1.8x	0.3x	0.9x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.25x	1.2x	1.21x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.17x	1.08x	0.94x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	6.01x	5.26x	4.62x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.23x	7.92x	6.83x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-11.6x	13.5x	8.18x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-8.65%	7.39%	12.2%
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%	0.82%	1.07%	1.09%
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	131.90	131.90	131.90
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

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.($)
KEYENCE CORPORATION	35.52x	12.2x	22.76x	0.8%	113B
SHENGYI TECHNOLOGY CO.,LTD.	59x	8.74x	41.44x	1.37%	53.04B
FLEX LTD.	32.73x	1.52x	17.3x	-.--%	48.45B
TDK CORPORATION	26.89x	2.18x	10.46x	1.24%	37.9B
KYOCERA CORPORATION	34.48x	2.21x	15.8x	1.52%	29.55B
TELEDYNE TECHNOLOGIES INCORPORATED	30.77x	4.61x	18.43x	-.--%	28.87B
HEXAGON AB	9.03x	5.22x	10.4x	2.15%	22.2B
HALMA PLC	31x	4.79x	19.21x	0.74%	18.14B
LINGYI ITECH (GUANGDONG) COMPANY	29.26x	1.66x	14.49x	0.41%	14.72B
Average	32.07x	4.79x	18.92x	0.91%	40.64B
Weighted average by Cap.	35.12x	6.63x	21.31x	0.88%