Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. 02/09/2026			5-day change	1st Jan Change
113.28 ^CNY	-3.23%		-7.68%	-51.78%

08-28	Arashi Vision's H1 Profit Plunges 94%	MT
08-27	Arashi Vision Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	45,425	-	-
Change	-	-51.78%	-	-
Enterprise Value (EV) ¹	92,886	44,537	42,161	39,256
Change	-	-52.05%	-5.33%	-6.89%
P/E	92.8x	73.5x	27x	16.6x
PBR	16.1x	7.33x	6.46x	4.79x
PEG	-11.14x	-1.9x	0x	0.3x
Capitalization / Revenue	9.56x	2.9x	2.06x	1.37x
EV / Revenue	9.42x	2.85x	1.91x	1.19x
EV / EBITDA	99.6x	66.6x	23.4x	12.8x
EV / EBIT	105x	78.9x	24.1x	13.7x
EV / FCF	87.1x	755x	29.1x	10.7x
FCF Yield	1.15%	0.13%	3.44%	9.33%
Dividend per Share ²	0.235	0.1621	0.4964	1.051
Rate of return	0.1%	0.14%	0.44%	0.93%
EPS ²	2.53	1.54	4.197	6.836
Distribution rate	9.29%	10.5%	11.8%	15.4%
Net sales ¹	9,858	15,653	22,050	33,080
EBITDA ¹	932.6	668.8	1,805	3,057
EBIT ¹	883.8	564.4	1,751	2,871
Net income ¹	964.1	618.6	1,683	2,742
Net Debt ¹	-1,309	-888.2	-3,264	-6,169
Reference price ²	234.90	113.28	113.28	113.28
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.	76x	2.94x	68.86x	0.14%	6.98B
LARGAN PRECISION CO., LTD.	40.62x	12.92x	24.97x	1.21%	31.29B
NEXTVISION STABILIZED SYSTEMS, LTD.	34.89x	-	-	-	6.73B
NIKON CORPORATION	62.54x	1.04x	14.03x	1.02%	4.03B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	26.69x	3.86x	10.78x	1.77%	3.58B
OPT MACHINE VISION TECH CO., LTD.	75.97x	11.16x	62.13x	0.43%	2.75B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	22.66x	-	-	-	1.45B
TAMRON CO.,LTD.	16.07x	-	-	3.73%	1.38B
Average	44.43x	6.38x	36.15x	1.38%	7.27B
Weighted average by Cap.	45.50x	9.74x	31.43x	1.11%