Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. 21/08/2026			5-day change	1st Jan Change
121.17 ^CNY	+1.50%		-8.89%	-48.42%

12/08	Insta360 Unveils X6 8K 360 Camera With Enhanced Features And Accessories	CI
07/08	Insta360 Launches AI Voice Assistant For GO Ultra	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	48,589	-	-
Change	-	-48.42%	-	-
Enterprise Value (EV) ¹	92,886	47,878	46,140	43,770
Change	-	-48.45%	-3.63%	-5.14%
P/E	92.8x	42.4x	28.6x	17.9x
PBR	16.1x	7.94x	6.34x	4.69x
PEG	-11.14x	3.3x	0.6x	0.3x
Capitalization / Revenue	9.56x	3.13x	2.13x	1.54x
EV / Revenue	9.42x	3.08x	2.02x	1.38x
EV / EBITDA	99.6x	45.3x	26x	14.2x
EV / EBIT	105x	43x	24.5x	13.7x
EV / FCF	87.1x	352x	48.4x	16.1x
FCF Yield	1.15%	0.28%	2.07%	6.2%
Dividend per Share ²	0.235	0.2893	0.5258	0.8611
Rate of return	0.1%	0.24%	0.43%	0.71%
EPS ²	2.53	2.855	4.232	6.777
Distribution rate	9.29%	10.1%	12.4%	12.7%
Net sales ¹	9,858	15,541	22,796	31,650
EBITDA ¹	932.6	1,057	1,776	3,082
EBIT ¹	883.8	1,113	1,880	3,202
Net income ¹	964.1	1,050	1,697	2,718
Net Debt ¹	-1,309	-711.3	-2,449	-4,819
Reference price ²	234.90	121.17	121.17	121.17
Nbr of stocks (in thousands)	4,01,000	4,01,000	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARASHI VISION INC.	42.44x	3.08x	45.29x	0.24%	722.79Cr
LARGAN PRECISION CO., LTD.	30.07x	9x	17.34x	1.64%	2.3TCr
NEXTVISION STABILIZED SYSTEMS, LTD.	34.72x	-	-	-	669.69Cr
NIKON CORPORATION	69.94x	1.06x	14.46x	1%	416.1Cr
GENIUS ELECTRONIC OPTICAL CO.,LTD.	17.32x	2.32x	6.45x	2.79%	230.85Cr
OPT MACHINE VISION TECH CO., LTD.	61.87x	9x	50.15x	0.56%	223.05Cr
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	24.34x	-	-	-	156.07Cr
TAMRON CO.,LTD.	16.23x	-	-	3.69%	140.16Cr
Average	37.11x	4.89x	26.74x	1.65%	607.88Cr
Weighted average by Cap.	36.23x	6.66x	23.45x	1.4%