|
Real-time
Euronext Paris
00:35:03 07/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 138.00 EUR | +0.95% |
|
+2.37% | -32.42% |
| 11-04 | Vusion deploys its connected store platform at Marks & Spencer, Stifel and Citi remain buyers |  |
| 11-04 | Marks & Spencer Announces Deployment Of Vusion Connected Store Platform | CI |
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 | 2,272 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -33.54% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,147 | 2,055 | 1,889 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -27.93% | -4.31% | -8.06% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 14.5x | 12.8x | 11.9x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.09x | 3.12x | 2.52x |
| PEG | - | 0x | 0x | 1x | -0x | 0.8x | 1x | 1.59x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.38x | 1.25x | 1.22x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.3x | 1.13x | 1.02x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.53x | 5.4x | 4.75x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.61x | 7.83x | 6.79x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -14.3x | 12.1x | 8.88x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -7.01% | 8.23% | 11.3% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.111 | 1.439 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.81% | 1.05% | 1.06% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 9.422 | 10.67 | 11.47 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 11.8% | 13.5% | 12.6% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,652 | 1,818 | 1,855 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 329 | 380.4 | 397.5 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 223.3 | 262.3 | 278.3 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 149.7 | 176.2 | 196.5 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -124.5 | -217.1 | -382.8 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 136.70 | 136.70 | 136.70 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,619 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.51x | 1.3x | 6.53x | 0.81% | 2.55B | |
| 26.68x | 5.17x | 15.18x | 0.72% | 177B | |
| 29.92x | 10.8x | 19.36x | 0.91% | 111B | |
| 12.59x | 0.28x | 6.32x | 3.99% | 99.73B | |
| 36.78x | 4.87x | 16.49x | 1.1% | 89.09B | |
| 22.96x | 3.85x | 12.33x | 1.4% | 57.67B | |
| 41.69x | 4.9x | 20.89x | 0.3% | 51.46B | |
| 19.57x | 1.06x | 12.09x | 0.71% | 61.45B | |
| 12.08x | 5.06x | 11.2x | 0.84% | 38.8B | |
| 438.57x | 101.87x | 334.09x | - | 41.46B | |
| Average | 65.54x | 13.91x | 45.45x | 1.2% | 73.03B | |
| Weighted average by Cap. | 49.22x | 10.32x | 32.55x | 1.3% |
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
