Valuation Vision Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 28/07/2026 +03			5-day change	1st Jan Change
1,023.00 ^JPY	+0.20%		+2.51%	-20.88%

07:21pm	Vision Usa Corp. and SAP Se Concur Expense App Center Announce Integration for Global Wifi Connectivity and Expense Management	CI
06-23	Tranche Update on Vision Inc.'s Equity Buyback Plan announced on May 22, 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	50,418	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-20.72%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	50,418	50,418	50,418
Change	-	27.96%	-18.65%	1.75%	2.25%	-2.98%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.4x	9.53x	8.47x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.29x	2.04x	1.81x
PEG	-	0x	0.2x	1.5x	0.4x	1.46x	1.09x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.24x	1.16x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.24x	1.16x	1.07x
EV / EBITDA	0x	0x	0x	-	0x	6.56x	5.91x	5.32x
EV / EBIT	0x	0x	0x	0x	0x	7.18x	6.42x	5.73x
EV / FCF	0x	0x	0x	0x	0x	16x	12x	10.3x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.27%	8.35%	9.74%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.99%	5.57%	6.16%
EPS ²	15.47	31.96	61.87	69.59	92.12	98.7	107.3	120.8
Distribution rate	-	-	-	38.8%	54.3%	51.7%	53.1%	52.2%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,530	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	7,025	7,850	8,800
Net income ¹	729.1	1,549	3,025	3,375	4,522	4,785	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	1,023.00	1,023.00	1,023.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	49,284	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/13/24 A	2/13/25 A	2/13/26 A	-	-	-

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.	10.34x	-	-	5%	307M
CHINA MOBILE LIMITED	11.58x	1.36x	4.22x	6.83%	231B
VERIZON COMMUNICATIONS, INC.	10.44x	2.5x	6.62x	5.97%	197B
DEUTSCHE TELEKOM AG	13.43x	2.13x	5.55x	4.17%	148B
CHINA TELECOM CORPORATION LIMITED	12.06x	0.84x	3.14x	6.59%	78.4B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.93x	2.01x	5.1x	2.45%	77.26B
NTT, INC.	12.32x	1.77x	7.57x	3.49%	76.79B
SAUDI TELECOM COMPANY	15.46x	2.69x	8.42x	5.09%	57.58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.79x	5.36x	19.57x	4.5%	55.89B
ORANGE	16x	1.82x	5.71x	4.8%	49.66B
Average	13.84x	2.28x	7.32x	4.89%	97.15B
Weighted average by Cap.	12.99x	2.08x	6.37x	5.28%