Valuation Vision Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 28/09/2026 BST			5-day change	1st Jan Change
1,068.00 ^JPY	-1.02%		-0.09%	-17.40%

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	50,976	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-19.85%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	50,976	50,976	50,976
Change	-	27.96%	-18.65%	1.75%	2.25%	-1.91%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.8x	9.79x	8.7x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.39x	2.13x	1.89x
PEG	-	0x	0.2x	1.5x	0.4x	1.39x	1x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.26x	1.17x	1.09x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.17x	1.09x
EV / EBITDA	0x	0x	0x	-	0x	6.63x	5.98x	5.38x
EV / EBIT	0x	0x	0x	0x	0x	7.33x	6.49x	5.79x
EV / FCF	0x	0x	0x	0x	0x	16.1x	12.1x	10.4x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.2%	8.26%	9.63%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.78%	5.34%	5.9%
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	1,068.00	1,068.00	1,068.00
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.	10.87x	-	-	4.73%	327M
CHINA MOBILE LIMITED	10.96x	1.29x	4.1x	7.08%	221B
VERIZON COMMUNICATIONS, INC.	10.41x	2.5x	6.6x	5.99%	196B
DEUTSCHE TELEKOM AG	13x	2.12x	5.47x	4.18%	148B
NTT, INC.	13.84x	1.86x	8.12x	3.03%	91.12B
CHINA TELECOM CORPORATION LIMITED	11.54x	0.88x	3.29x	6.69%	79B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.58x	1.78x	4.5x	2.82%	66.07B
SAUDI TELECOM COMPANY	15x	2.67x	8.33x	5.09%	57.66B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.05x	5.24x	19.11x	4.74%	54.68B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.87x	2.75x	6.11x	4.38%	51.37B
Average	13.51x	2.34x	7.29x	4.87%	96.44B
Weighted average by Cap.	12.66x	2.10x	6.37x	5.31%