|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 133.00 EUR | +4.72% |
|
+2.07% | -34.87% |
| 07-31 | A solid half-year for Vusion |  |
| 07-31 | 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 | 2,228 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -34.81% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,072 | 1,957 | 1,713 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -30.46% | -5.56% | -12.44% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 19.7x | 12.8x | 11.6x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.28x | 3.2x | 2.56x |
| PEG | - | 0x | 0x | 1x | -0x | -1.2x | 0.2x | 1.1x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.29x | 1.22x | 1.24x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.2x | 1.07x | 0.95x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.05x | 5.23x | 4.62x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.07x | 7.73x | 6.7x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -14.4x | 13.4x | 8.18x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -6.96% | 7.44% | 12.2% |
| 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% | 0.81% | 0.96% | 1.09% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 6.74 | 10.4 | 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 | 1,726 | 1,833 | 1,798 |
| 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 | 228.5 | 253.2 | 255.8 |
| 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 | -156.5 | -271.7 | -515.2 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 133.00 | 133.00 | 133.00 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,754 | - | - |
| Announcement Date | 3/3/22 | 8/3/23 | 3/5/24 | 26/2/25 | 26/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.84x | 1.14x | 5.75x | 0.85% | 2.45B | |
| 36.61x | 12.9x | 23.63x | 0.76% | 128B | |
| 30.79x | 1.42x | 16.25x | -.--% | 46.81B | |
| 43.88x | 6.58x | 30.9x | 1.8% | 40.38B | |
| 23.88x | 2x | 9.57x | 1.32% | 36.77B | |
| 32.77x | 5x | 19.94x | -.--% | 31.74B | |
| 32.59x | 2.24x | 15.7x | 1.5% | 30.83B | |
| 10.97x | 6.11x | 17.01x | 1.38% | 27.36B | |
| 32.7x | 5x | 19.99x | 0.71% | 19B | |
| 26.62x | 3.23x | 13.31x | -.--% | 17.48B | |
| Average | 28.96x | 4.56x | 17.21x | 0.83% | 38.04B | |
| Weighted average by Cap. | 32.18x | 6.84x | 19.94x | 0.83% |
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
