VISHAY PRECISION GROUP, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.08 USD | +3.27% |
|
+1.80% | -0.74% |
| 15/02 | B. Riley Lowers PT on Vishay Precision Group to $37 From $41; Reiterates Buy Rating | MT |
| 14/02 | Transcript : Vishay Precision Group, Inc., Q4 2023 Earnings Call, Feb 14, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 459.8 | 427.4 | 505.8 | 524.6 | 461.1 | 441.7 | - |
| Enterprise Value (EV) 1 | 417.4 | 369.6 | 482.2 | 496.9 | 409 | 372.5 | 354.9 |
| P/E ratio | 20.9 x | 39.8 x | 25.1 x | 14.7 x | 18.1 x | 19.5 x | 15.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.62 x | 1.58 x | 1.59 x | 1.45 x | 1.3 x | 1.26 x | 1.19 x |
| EV / Revenue | 1.47 x | 1.37 x | 1.52 x | 1.37 x | 1.15 x | 1.06 x | 0.96 x |
| EV / EBITDA | 9.27 x | 9.54 x | 9.6 x | 7.95 x | 6.89 x | 7.5 x | 6.27 x |
| EV / FCF | 21.1 x | 29.9 x | 29.3 x | 42.3 x | 13.3 x | 19.5 x | 17.6 x |
| FCF Yield | 4.73% | 3.35% | 3.42% | 2.36% | 7.52% | 5.12% | 5.68% |
| Price to Book | 1.92 x | 1.66 x | 1.83 x | 1.73 x | 1.41 x | 1.28 x | 1.18 x |
| Nbr of stocks (in thousands) | 13,523 | 13,575 | 13,626 | 13,574 | 13,533 | 13,386 | - |
| Reference price 2 | 34.00 | 31.48 | 37.12 | 38.65 | 34.07 | 33.00 | 33.00 |
| Announcement Date | 19/02/20 | 17/02/21 | 15/02/22 | 14/02/23 | 14/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 284 | 269.8 | 317.9 | 362.6 | 355 | 352 | 371.6 |
| EBITDA 1 | 45.04 | 38.72 | 50.24 | 62.51 | 59.4 | 49.65 | 56.61 |
| EBIT 1 | 33.25 | 26.22 | 35.24 | 47.16 | 43.85 | 32.71 | 39.59 |
| Operating Margin | 11.71% | 9.72% | 11.09% | 13.01% | 12.35% | 9.29% | 10.65% |
| Earnings before Tax (EBT) 1 | 26.44 | 18.31 | 25.91 | - | 38.44 | 31.54 | 38.97 |
| Net income 1 | 22.19 | 10.79 | 20.22 | 36.06 | 25.71 | 23 | 28.43 |
| Net margin | 7.81% | 4% | 6.36% | 9.95% | 7.24% | 6.53% | 7.65% |
| EPS 2 | 1.630 | 0.7900 | 1.480 | 2.630 | 1.880 | 1.690 | 2.085 |
| Free Cash Flow 1 | 19.74 | 12.36 | 16.48 | 11.74 | 30.74 | 19.07 | 20.17 |
| FCF margin | 6.95% | 4.58% | 5.18% | 3.24% | 8.66% | 5.42% | 5.43% |
| FCF Conversion (EBITDA) | 43.81% | 31.93% | 32.79% | 18.78% | 51.75% | 38.42% | 35.63% |
| FCF Conversion (Net income) | 88.95% | 114.62% | 81.48% | 32.56% | 119.57% | 82.94% | 70.95% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 19/02/20 | 17/02/21 | 15/02/22 | 14/02/23 | 14/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 81.97 | 90.02 | 87.66 | 88.62 | 90.06 | 96.24 | 88.86 | 90.8 | 85.85 | 89.53 | 84.86 | 87.49 | 89.29 | 90.31 | 91.57 |
| EBITDA 1 | 13.6 | 14.22 | 13.06 | 15.93 | 16.21 | 17.31 | 13.95 | 15.86 | 13.42 | 16.16 | 10.95 | 12.13 | 12.6 | 13.97 | 11 |
| EBIT 1 | 9.675 | 10.25 | 9.235 | 12.13 | 12.31 | 13.48 | 10.09 | 12 | 9.591 | 12.17 | 6.74 | 7.894 | 8.343 | 9.734 | 10.07 |
| Operating Margin | 11.8% | 11.39% | 10.53% | 13.69% | 13.67% | 14% | 11.35% | 13.21% | 11.17% | 13.59% | 7.94% | 9.02% | 9.34% | 10.78% | 11% |
| Earnings before Tax (EBT) 1 | 7.111 | 7.769 | 8.425 | 13.47 | 12.47 | 10.72 | 9.202 | 11.74 | 8.776 | 8.723 | 6.346 | 7.558 | 8.116 | 9.518 | - |
| Net income 1 | 5.379 | 5.961 | 6.356 | 10.76 | 10.12 | 8.834 | 6.964 | 8.236 | 6.28 | 4.227 | 4.628 | 5.51 | 5.919 | 6.94 | 7.416 |
| Net margin | 6.56% | 6.62% | 7.25% | 12.14% | 11.24% | 9.18% | 7.84% | 9.07% | 7.31% | 4.72% | 5.45% | 6.3% | 6.63% | 7.68% | 8.1% |
| EPS 2 | 0.3900 | 0.4400 | 0.4600 | 0.7900 | 0.7400 | 0.6500 | 0.5100 | 0.6000 | 0.4600 | 0.3100 | 0.3400 | 0.4050 | 0.4350 | 0.5100 | 0.5500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/11/21 | 15/02/22 | 09/05/22 | 08/08/22 | 07/11/22 | 14/02/23 | 09/05/23 | 08/08/23 | 07/11/23 | 14/02/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 42.4 | 57.8 | 23.6 | 27.8 | 52.1 | 69.2 | 86.8 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 19.7 | 12.4 | 16.5 | 11.7 | 30.7 | 19.1 | 20.2 |
| ROE (net income / shareholders' equity) | 10% | 7.2% | 9.57% | 12.4% | 9.32% | 7.6% | 8.7% |
| ROA (Net income/ Total Assets) | 6.61% | 4.65% | 5.93% | 7.68% | 6.26% | 5.4% | 6.5% |
| Assets 1 | 335.4 | 231.7 | 341.1 | 469.3 | 410.8 | 425.9 | 437.3 |
| Book Value Per Share 2 | 17.80 | 18.90 | 20.30 | 22.40 | 24.20 | 25.80 | 27.90 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 11.2 | 22.9 | 17.1 | 21.3 | 15.2 | 15.2 | 16.7 |
| Capex / Sales | 3.94% | 8.51% | 5.37% | 5.87% | 4.27% | 4.32% | 4.5% |
| Announcement Date | 19/02/20 | 17/02/21 | 15/02/22 | 14/02/23 | 14/02/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
33
USD
Average target price
42.5
USD
Spread / Average Target
+28.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.14% | 442M | |
| +9.44% | 34.04B | |
| +15.66% | 7.98B | |
| -0.48% | 7.14B | |
| +18.49% | 5.38B | |
| -3.97% | 4.14B | |
| +38.26% | 4.14B | |
| +16.13% | 3.78B | |
| +6.63% | 3.43B | |
| -13.31% | 2.62B |
- Stock Market
- Equities
- VPG Stock
- Financials Vishay Precision Group, Inc.
