Company Valuation: VISM TECH

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1.015 17.35 4.89 0.1146 0.9084 1.975
Change - 1,609.6% -71.82% -97.66% 693.04% 117.37%
Enterprise Value (EV) 1 2.293 18.6 6.032 1.522 2.395 3.368
Change - 711.04% -67.56% -74.77% 57.38% 40.62%
P/E -0.14x -3.49x -0.81x -0.02x -0.15x -1.39x
PBR -0.32x -6.19x -1.74x -0.09x -0.18x -0.44x
PEG - 0.1x 0.08x 0x 0x 0x
Capitalization / Revenue - 694,175,560x - - - -
EV / Revenue - - - - - -
EV / EBITDA -2.83x - - - - -
EV / EBIT -2.4x -4.52x -1.29x -0.63x -0.93x -2.04x
EV / FCF -31.3x 142x -16.8x 3.49x 8.55x -43.6x
FCF Yield -3.2% 0.71% -5.94% 28.7% 11.7% -2.29%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -6.661 -2.303 -2.073 -0.5481 -0.0281 -0.005031
Distribution rate - - - - - -
Net sales - 0.025 - - - -
EBITDA 1 -0.8115 - - - - -
EBIT 1 -0.9535 -4.112 -4.677 -2.414 -2.588 -1.65
Net income 1 -1.542 -3.373 -5.194 -3.311 -2.878 -1.342
Net Debt 1 1.278 1.244 1.142 1.407 1.486 1.393
Reference price 2 0.945051 8.032941 1.687592 0.013000 0.004240 0.007000
Nbr of stocks (in thousands) 1,074 2,160 2,898 8,812 214,253 282,095
Announcement Date 10/9/20 A 10/13/21 A 10/4/22 A 10/6/23 A 9/30/24 A 10/7/25 A
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.42x14.26x22.57x0.6% 521B
74.25x - - - 1.2B
10.98x0.18x3.99x1.61% 442M
5.02x0.07x0.87x3.47% 228M
4.8x0.29x3.09x6.33% 205M
Average 25.09x 3.70x 7.63x 3% 104.71B
Weighted average by Cap. 30.48x 14.24x 22.53x 0.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA