Valuation VusionGroup

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 12/06/2026 +03			5-day change	1st Jan Change
132.40 ^EUR	-4.68%		-5.97%	-35.16%

06-09	Vusion recognized by CDP in its Supplier Engagement Assessment
06-04	Vusion S.A. Announces Committee Changes	CI

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	2,218	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-35.11%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	2,078	1,989	1,682
Change	-	66.91%	8.97%	14.68%	21.45%	-30.25%	-4.27%	-15.47%
P/E Ratio	418x	103x	30.4x	-103x	-	17.1x	13.2x	11.5x
PBR	6.5x	9.87x	7.73x	11.5x	-	4.34x	3.42x	2.84x
PEG	-	0x	0x	1x	-	-	0.5x	0.8x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.24x	1.22x	1.24x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.16x	1.1x	0.94x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	6.03x	5.29x	4.55x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	9.26x	7.96x	6.73x
EV / FCF	640x	-63.4x	13.3x	6.35x	-	-12x	15x	7.98x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	-	-8.3%	6.69%	12.5%
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%	0.8%	1.02%	1.06%
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	132.40	132.40	132.40
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.($)
VUSIONGROUP	17.09x	1.16x	6.03x	0.8%	2.57B
KEYENCE CORPORATION	41.31x	14.19x	27.18x	0.72%	110B
FLEX LTD.	36.46x	1.71x	19.49x	-.--%	54.85B
SHENGYI TECHNOLOGY CO.,LTD.	63.27x	9.23x	44.45x	1.19%	54.3B
TDK CORPORATION	33.78x	2.61x	13.51x	0.94%	41.52B
KYOCERA CORPORATION	42.45x	2.25x	19.2x	1.36%	30.19B
TELEDYNE TECHNOLOGIES INCORPORATED	30.83x	4.67x	18.68x	-.--%	29B
HEXAGON AB	9.03x	5.19x	9.97x	2.44%	22.57B
HALMA PLC	38.79x	6x	23.99x	0.66%	19.76B
LG INNOTEK CO., LTD.	29.31x	1.03x	11.6x	0.26%	16.17B
Average	34.23x	4.80x	19.41x	0.84%	38.09B
Weighted average by Cap.	39.50x	7.15x	23.78x	0.78%