Valuation VusionGroup

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 19/06/2026 HKT			5-day change	1st Jan Change
121.20 ^EUR	-3.58%		-8.46%	-40.65%

06-16	Vusion and Jysk Expand Partnership Across Europe	CI
06-16	Vusion Expands Partnership with JYSK Across Europe

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	2,031	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-40.6%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,891	1,802	1,494
Change	-	66.91%	8.97%	14.68%	21.45%	-36.54%	-4.7%	-17.08%
P/E	418x	103x	30.4x	-103x	-	15.6x	12.1x	10.5x
PBR	6.5x	9.87x	7.73x	11.5x	-	3.98x	3.13x	2.6x
PEG	-	0x	0x	1x	-	-	0.4x	0.7x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.13x	1.12x	1.14x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.05x	0.99x	0.84x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.49x	4.79x	4.04x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.42x	7.21x	5.98x
EV / FCF	640x	-63.4x	13.3x	6.35x	-	-11x	13.5x	7.09x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	-	-9.13%	7.38%	14.1%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.06	1.356	1.4
Rate of return	-	-	0.22%	0.34%	0.44%	0.87%	1.12%	1.16%
EPS ²	0.18	1.18	4.46	-1.73	-	7.747	10.02	11.52
Distribution rate	-	-	6.73%	-34.7%	-	13.7%	13.5%	12.2%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,796	1,816	1,783
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	136.2	171.7	195
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-140	-228.8	-536.5
Reference price ²	75.20	122.00	135.80	177.70	204.20	121.20	121.20	121.20
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

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.($)
VUSIONGROUP	16.23x	1.09x	5.71x	0.84%	2.42B
KEYENCE CORPORATION	44.09x	15.23x	29.17x	0.67%	117B
SHENGYI TECHNOLOGY CO.,LTD.	76.9x	11.21x	53.95x	0.98%	66.07B
FLEX LTD.	35.94x	1.69x	19.22x	-.--%	54.08B
TDK CORPORATION	37.16x	2.88x	14.91x	0.86%	45.45B
KYOCERA CORPORATION	42.68x	2.26x	19.32x	1.35%	30.21B
TELEDYNE TECHNOLOGIES INCORPORATED	30.51x	4.63x	18.49x	-.--%	28.7B
HEXAGON AB	9.26x	5.3x	9.35x	2.37%	22.91B
HALMA PLC	39.39x	6.09x	24.34x	0.65%	19.78B
LG INNOTEK CO., LTD.	36.19x	1.27x	14.28x	0.21%	19.76B
Average	36.84x	5.17x	20.87x	0.79%	40.62B
Weighted average by Cap.	43.76x	7.91x	26.58x	0.73%