Valuation Vision Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 07/09/2026 BST			5-day change	1st Jan Change
1,044.00 ^JPY	-0.19%		-1.79%	-19.26%

08-10	Vision Inc. Announces Dividend for the Second Quarter of Fiscal Year Ending December 31, 2026, Payable on September 10, 2026	CI
08-10	Vision Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,686	68,576	59,450	62,108	63,597	49,926	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-21.5%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	49,926	49,926	49,926
Change	-	27.96%	-18.65%	1.75%	2.25%	-3.93%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.5x	9.59x	8.52x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.34x	2.09x	1.85x
PEG	-	0x	0.2x	1.5x	0.4x	1.35x	0.98x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.23x	1.15x	1.06x
EV / Revenue	0x	0x	0x	0x	0x	1.23x	1.15x	1.06x
EV / EBITDA	0x	0x	0x	-	0x	6.49x	5.85x	5.27x
EV / EBIT	0x	0x	0x	0x	0x	7.18x	6.36x	5.67x
EV / FCF	0x	0x	0x	0x	0x	15.8x	11.9x	10.2x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.33%	8.43%	9.83%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.88%	5.45%	6.02%
EPS ²	15.47	31.96	61.87	69.59	92.12	99.3	109	122.8
Distribution rate	-	-	-	38.8%	54.3%	51.4%	52.3%	51.3%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,430	43,565	46,960
EBITDA ¹	1,223	2,656	5,036	-	7,414	7,690	8,530	9,470
EBIT ¹	1,105	2,415	4,280	5,365	6,465	6,950	7,850	8,800
Net income ¹	729.1	1,549	3,025	3,375	4,522	4,735	5,200	5,855
Net Debt	-6,701	-7,176	-9,499	-11,284	-11,628	-	-	-
Reference price ²	1,160.00	1,403.00	1,230.00	1,280.00	1,293.00	1,046.00	1,046.00	1,046.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	47,730	-	-
Announcement Date	14/02/22	14/02/23	13/02/24	13/02/25	13/02/26	-	-	-

¹JPY in Million²JPY

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.($)
VISION INC.	10.53x	-	-	4.88%	320M
CHINA MOBILE LIMITED	11.32x	1.33x	4.22x	6.97%	225B
VERIZON COMMUNICATIONS, INC.	11.04x	2.59x	6.85x	5.63%	208B
DEUTSCHE TELEKOM AG	13.81x	2.21x	5.68x	3.97%	158B
NTT, INC.	13.6x	1.84x	7.89x	3.1%	90.06B
CHINA TELECOM CORPORATION LIMITED	12.17x	0.92x	3.46x	6.36%	82.01B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.55x	1.77x	4.48x	2.83%	69.23B
SAUDI TELECOM COMPANY	15.51x	2.71x	8.47x	5%	58.69B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.35x	5.48x	20.04x	4.48%	58.26B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.51x	2.74x	6.13x	4.47%	50.19B
Average	13.94x	2.40x	7.47x	4.77%	100B
Weighted average by Cap.	13.16x	2.17x	6.55x	5.14%