Valuation Vision Inc.

Stocks

Delayed Japan Exchange 04:00:20 30/10/2026 +03			5-day change	1st Jan Change
986.00 ^JPY	+1.34%		-2.95%	-23.74%

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	46,441	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-26.97%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	46,441	46,441	46,441
Change	-	27.96%	-18.65%	1.75%	2.25%	-10.64%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	9.66x	8.92x	7.92x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.18x	1.94x	1.72x
PEG	-	0x	0.2x	1.5x	0.4x	1.03x	1.08x	0.6x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.13x	1.05x	0.97x
EV / Revenue	0x	0x	0x	0x	0x	1.13x	1.05x	0.97x
EV / EBITDA	0x	0x	0x	-	0x	6.04x	5.44x	4.9x
EV / EBIT	0x	0x	0x	0x	0x	6.51x	5.71x	5.05x
EV / FCF	0x	0x	0x	0x	0x	14.7x	11x	9.46x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.8%	9.07%	10.6%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	5.24%	5.86%	6.47%
EPS ²	15.47	31.96	61.87	69.59	92.12	100.7	109	122.8
Distribution rate	-	-	-	38.8%	54.3%	50.6%	52.3%	51.3%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,953	44,210	47,973
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	7,133	8,133	9,200
Net income ¹	729.1	1,549	3,025	3,375	4,522	4,857	5,433	6,170
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	973.00	973.00	973.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	47,730	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISION INC.	9.75x	-	-	5.19%	296M
VERIZON COMMUNICATIONS, INC.	9.56x	2.43x	6.37x	6.53%	179B
DEUTSCHE TELEKOM AG	12.18x	2.05x	5.28x	4.48%	134B
NTT, INC.	13.42x	1.86x	8.08x	3.11%	88.47B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.22x	2x	5.03x	2.49%	71.32B
SAUDI TELECOM COMPANY	14.01x	2.54x	8.17x	5.3%	55.19B
SINGAPORE TELECOMMUNICATIONS LIMITED	21.94x	5.07x	18.52x	4.96%	51.79B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.12x	2.63x	5.63x	4.55%	50.43B
SWISSCOM AG	25.77x	3.44x	7.55x	3.92%	42.9B
ORANGE	9.03x	1.65x	5x	5.53%	42.14B
Average	14.30x	2.63x	7.74x	4.61%	71.6B
Weighted average by Cap.	13.39x	2.47x	7.20x	4.76%