Valuation VusionGroup London S.E.

Stocks

Market Closed - London S.E. Other stock markets 17:13:58 19/06/2026 BST			5-day change	1st Jan Change
122.80 ^EUR	+1.66%		-0.81%	-39.33%

06-25	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT
06-23	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	2,315	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-32.26%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,178	2,086	1,813
Change	-	66.91%	8.97%	14.68%	21.45%	-26.9%	-4.24%	-13.06%
P/E	418x	103x	30.4x	-103x	25.5x	19.1x	13.3x	11.8x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.53x	3.57x	2.97x
PEG	-	0x	0x	1x	-0x	-1.9x	0.3x	0.9x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.31x	1.26x	1.27x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.23x	1.13x	1x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	6.32x	5.54x	4.9x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.7x	8.34x	7.25x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-12.2x	14.3x	8.69x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-8.23%	7.01%	11.5%
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%	0.78%	1.02%	1.04%
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	138.20	138.20	138.20
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	38.32x	13.33x	24.57x	0.75%	121B
SHENGYI TECHNOLOGY CO.,LTD.	64.11x	9.37x	45.08x	1.17%	55.15B
FLEX LTD.	33.76x	1.59x	18.1x	-.--%	50.8B
TDK CORPORATION	29.14x	2.37x	11.38x	1.14%	40.94B
KYOCERA CORPORATION	37.88x	2.35x	16.83x	1.42%	31.2B
TELEDYNE TECHNOLOGIES INCORPORATED	32.31x	4.89x	19.51x	-.--%	30.34B
HEXAGON AB	9.24x	5.33x	10.27x	2.1%	22.68B
HALMA PLC	33.93x	5.21x	20.86x	0.68%	19.7B
LINGYI ITECH (GUANGDONG) COMPANY	39.35x	2.05x	18.7x	0.43%	18.38B
Average	35.34x	5.17x	20.59x	0.85%	43.34B
Weighted average by Cap.	38.04x	7.15x	22.94x	0.81%