|
Real-time
Euronext Paris
02:29:42 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 126.60 EUR | +0.80% |
|
+5.06% | -38.00% |
| 21/10 | Vusion: Vusion: The shelf label says growth, the barcode says Walmart |  |
| 21/10 | French and Benelux stocks-Factors to watch | RE |
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 | 2,087 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -38.94% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 1,963 | 1,871 | 1,706 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -34.11% | -4.7% | -8.84% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 14.2x | 12.2x | 11.2x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 3.76x | 2.86x | 2.32x |
| PEG | - | 0x | 0x | 1x | -0x | 1.4x | 0.7x | 1.35x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.27x | 1.15x | 1.14x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.19x | 1.03x | 0.93x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6x | 5.03x | 4.52x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 8.85x | 7.43x | 6.55x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -11.3x | 11.2x | 8.06x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -8.85% | 8.92% | 12.4% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.08 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.86% | 1.01% | 1.15% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 8.842 | 10.34 | 11.2 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 12.2% | 12.3% | 12.9% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,647 | 1,818 | 1,831 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 327.2 | 372 | 376.9 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 221.9 | 251.9 | 260.5 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 149.7 | 161.7 | 187.7 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -124 | -216.3 | -381.8 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 125.60 | 125.60 | 125.60 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,619 | - | - |
| Announcement Date | 03/03/22 | 08/03/23 | 03/05/24 | 26/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.21x | 1.19x | 6x | 0.86% | 234.24Cr | |
| 30.92x | 5.79x | 17.59x | 0.64% | 20TCr | |
| 34.6x | 12.33x | 22.48x | 0.79% | 12TCr | |
| 50.15x | 6.3x | 21.56x | 0.84% | 12TCr | |
| 13.42x | 0.3x | 6.75x | 3.75% | 11TCr | |
| 33.05x | 5.4x | 17.78x | 1.04% | 7.78TCr | |
| 55.08x | 5.98x | 27.31x | 0.25% | 6.48TCr | |
| 19.15x | 6.81x | 13.83x | 0.66% | 6.14TCr | |
| 17.32x | 1.02x | 11.51x | 0.73% | 5.81TCr | |
| 32.43x | 4.56x | 17.35x | 0.02% | 4.68TCr | |
| Average | 30.03x | 4.97x | 16.22x | 0.96% | 8.55TCr | |
| Weighted average by Cap. | 32.15x | 5.76x | 17.50x | 1.06% |
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
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
