Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
130.90 ^CNY	-5.56%		-3.70%	-44.27%

07-03	Insta360 Launches Luna Ultra Costco Exclusive Bundle Featuring Three Bonus Accessories	CI
06-27	Insta360 Announces Return of Big Deal Days with Savings on Cameras, Gimbals, Microphones, and More	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	52,491	-	-
Change	-	-44.27%	-	-
Enterprise Value (EV) ¹	92,886	51,780	50,042	47,672
Change	-	-44.25%	-3.36%	-4.74%
P/E	92.8x	45.8x	30.9x	19.3x
PBR	16.1x	8.48x	6.87x	5.19x
PEG	-11.14x	3.6x	0.6x	0.3x
Capitalization / Revenue	9.56x	3.4x	2.33x	1.68x
EV / Revenue	9.42x	3.35x	2.22x	1.53x
EV / EBITDA	99.6x	48.6x	28.8x	16.4x
EV / EBIT	105x	46.5x	28.1x	16.1x
EV / FCF	87.1x	381x	52.5x	17.6x
FCF Yield	1.15%	0.26%	1.91%	5.69%
Dividend per Share ²	0.235	0.2893	0.5258	0.8611
Rate of return	0.1%	0.22%	0.4%	0.66%
EPS ²	2.53	2.855	4.232	6.777
Distribution rate	9.29%	10.1%	12.4%	12.7%
Net sales ¹	9,858	15,436	22,517	31,257
EBITDA ¹	932.6	1,066	1,735	2,900
EBIT ¹	883.8	1,113	1,784	2,955
Net income ¹	964.1	1,050	1,697	2,718
Net Debt ¹	-1,309	-711.3	-2,449	-4,819
Reference price ²	234.90	130.90	130.90	130.90
Nbr of stocks (in thousands)	401,000	401,000	-	-
Announcement Date	13/02/26	-	-	-

¹CNY in Million²CNY

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.($)
ARASHI VISION INC.	48.54x	3.55x	51.49x	0.21%	8.2B
LARGAN PRECISION CO., LTD.	21.11x	5.88x	11.41x	2.3%	16.33B
NEXTVISION STABILIZED SYSTEMS, LTD.	42.08x	-	-	-	7.38B
NIKON CORPORATION	84.2x	1.13x	15.99x	0.9%	4.55B
OPT MACHINE VISION TECH CO., LTD.	70.89x	11.78x	60.03x	0.48%	2.72B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	15.84x	2.24x	6.35x	2.85%	2.16B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	26.11x	-	-	-	1.66B
Average	44.11x	4.92x	29.05x	1.35%	6.14B
Weighted average by Cap.	39.70x	4.92x	25.27x	1.5%