Valuation VusionGroup Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 21:32:46 17/07/2026 +03			5-day change	1st Jan Change
116.85 ^EUR	+3.13%		-15.51%	-44.89%

07-15	Vusion: Optical illusion
06-25	Vusion Kept at Buy as Berenberg Notes Retail Digitalization Tailwind; Price Target, Estimates Revised	MT

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	1,915	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-43.98%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,778	1,685	1,413
Change	-	66.91%	8.97%	14.68%	21.45%	-40.34%	-5.19%	-16.16%
P/E	418x	103x	30.4x	-103x	25.5x	15.8x	11x	9.73x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	3.75x	2.96x	2.45x
PEG	-	0x	0x	1x	-0x	-1.6x	0.2x	0.8x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.09x	1.04x	1.05x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.01x	0.92x	0.78x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.16x	4.48x	3.82x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	7.92x	6.74x	5.65x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-9.92x	11.5x	6.77x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-10.1%	8.68%	14.8%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.08	1.414	1.44
Rate of return	-	-	0.22%	0.34%	0.44%	0.94%	1.24%	1.26%
EPS ²	0.18	1.18	4.46	-1.73	8.02	7.217	10.41	11.74
Distribution rate	-	-	6.73%	-34.7%	11.2%	15%	13.6%	12.3%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,765	1,838	1,820
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	129.5	180.8	201.2
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-137.5	-229.8	-502.2
Reference price ²	75.20	122.00	135.80	177.70	204.20	114.30	114.30	114.30
Nbr of stocks (in thousands)	15,751	15,759	15,953	16,016	16,740	16,754	-	-
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

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.($)
KEYENCE CORPORATION	34.89x	11.96x	22.31x	0.82%	111B
SHENGYI TECHNOLOGY CO.,LTD.	58.64x	8.69x	41.19x	1.37%	52.71B
FLEX LTD.	29.98x	1.39x	16.01x	-.--%	44.38B
TDK CORPORATION	25.64x	2.08x	9.96x	1.3%	36.05B
KYOCERA CORPORATION	34x	2.19x	15.67x	1.53%	29.23B
TELEDYNE TECHNOLOGIES INCORPORATED	31.15x	4.67x	18.66x	-.--%	29.23B
HEXAGON AB	9.07x	5.24x	10.44x	2.14%	22.3B
HALMA PLC	32.22x	4.91x	19.67x	0.72%	18.72B
LINGYI ITECH (GUANGDONG) COMPANY	28.44x	1.61x	14.05x	0.42%	14.25B
Average	31.56x	4.75x	18.66x	0.92%	39.71B
Weighted average by Cap.	34.46x	6.57x	21.02x	0.9%