investorscraft@gmail.com

Intrinsic ValueVusionGroup (VU.PA)

Previous Close131.10
Intrinsic Value
Upside potential
Previous Close
131.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VusionGroup S.A. operates as a technology-driven provider of digitalization solutions tailored for the retail sector, leveraging IoT devices and cloud-based SaaS platforms to enhance in-store operations. The company specializes in electronic shelf labels, smart cameras, and retail automation tools, serving diverse industries such as grocery, electronics, fashion, and pharmacy. Its integrated solutions, including VUSION Cloud and VUSION Ads, enable dynamic pricing, inventory management, and customer engagement, positioning it as a key enabler of smart retail transformation. VusionGroup differentiates itself through a vertically integrated approach, combining hardware, software, and data analytics to optimize retail workflows. With a presence in Europe, Asia, and North America, the company targets mid-to-large retailers seeking to modernize store operations and improve efficiency. Its rebranding from SES-imagotag in 2024 reflects a strategic shift toward emphasizing its cloud and IoT capabilities, aligning with broader industry trends toward digitization and automation in commerce.

Revenue Profitability And Efficiency

VusionGroup reported revenue of €954.7 million for the period, reflecting its scalable SaaS and IoT solutions. However, the company posted a net loss of €28.9 million, with diluted EPS at -€1.81, indicating ongoing investments in growth and technology. Operating cash flow and capital expenditures were not disclosed, limiting visibility into cash generation efficiency.

Earnings Power And Capital Efficiency

The negative net income and EPS suggest challenges in translating top-line growth into profitability, likely due to high R&D and expansion costs. With a market cap of €3.48 billion, the company trades at a premium, implying investor confidence in its long-term SaaS and IoT monetization potential. Capital efficiency metrics remain unclear without detailed cash flow disclosures.

Balance Sheet And Financial Health

VusionGroup maintains a solid liquidity position with €199.9 million in cash and equivalents, against total debt of €183.1 million, indicating a manageable leverage profile. The balance sheet appears stable, though the lack of operating cash flow data warrants caution in assessing near-term financial flexibility.

Growth Trends And Dividend Policy

Despite its loss-making position, the company pays a dividend of €0.6 per share, signaling commitment to shareholder returns. Growth is likely driven by adoption of retail IoT solutions, though profitability trends will depend on scaling its SaaS offerings and achieving operating leverage.

Valuation And Market Expectations

The stock's beta of 0.594 suggests lower volatility relative to the market, possibly due to its niche positioning in retail tech. The premium valuation reflects expectations for sustained growth in digital retail solutions, though profitability execution remains a key monitorable.

Strategic Advantages And Outlook

VusionGroup's integrated IoT and cloud platform provides a competitive edge in retail digitization, with potential upside from cross-selling and international expansion. The outlook hinges on converting its hardware installed base into recurring SaaS revenue while improving margins. Execution risks include competition and retailer budget constraints.

Sources

Company description, financial data from public filings, and market data from Euronext Paris.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount