|
Market Closed -
Boerse Muenchen
23:43:25 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 129.50 EUR | +0.08% |
|
+3.27% | -37.14% |
| 09-29 | JB Hi-Fi Selects Vusion to Advance Its Connected Store Strategy | CI |
| 09-29 | Vusion to deploy its technologies at JB Hi-Fi in Australia |  |
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 | 2,147 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -37.19% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 1,995 | 1,897 | 1,643 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -33.04% | -4.93% | -13.39% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 15.9x | 13x | 11.6x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 3.83x | 3.11x | 2.48x |
| PEG | - | 0x | 0x | 1x | -0x | 15.48x | 0.6x | 1x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.29x | 1.18x | 1.17x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.2x | 1.04x | 0.9x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 5.99x | 5.03x | 4.3x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 8.89x | 7.49x | 6.27x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -15.2x | 11.1x | 7.65x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -6.57% | 8.99% | 13.1% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 0.975 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.75% | 0.99% | 1.12% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 8.102 | 9.945 | 11.09 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 12% | 12.8% | 13% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,665 | 1,824 | 1,831 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 332.9 | 377.1 | 382.2 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 224.4 | 253.4 | 261.9 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 153 | 161 | 186.7 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -152 | -250.4 | -504.3 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 129.20 | 129.20 | 129.20 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,619 | - | - |
| Announcement Date | 3/3/22 A | 3/8/23 A | 5/3/24 A | 2/26/25 A | 2/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.12x | 6.35x | 19.36x | 0.66% | 214B | |
| 61.15x | 7.63x | 26.14x | 0.71% | 141B | |
| 34.41x | 12.23x | 22.34x | 0.8% | 123B | |
| 13.47x | 0.31x | 6.78x | 3.73% | 111B | |
| 41.96x | 6.89x | 22.53x | 0.83% | 97.72B | |
| 75.33x | 8.08x | 37.26x | 0.19% | 86.45B | |
| 25.33x | 9.09x | 18.46x | 0.5% | 80.89B | |
| 45.53x | 6.37x | 24x | 0.01% | 66B | |
| 20.27x | 3.41x | 13.04x | 1.32% | 63.8B | |
| Average | 39.06x | 6.70x | 21.10x | 0.97% | 109.41B | |
| Weighted average by Cap. | 39.26x | 6.83x | 21.01x | 0.99% |
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
- S4M Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
