Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. 14/09/2026			5-day change	1st Jan Change
94.30 ^CNY	-0.18%		-13.39%	-59.86%

10/09	Insta360 Launches Luna Pro Gimbal Camera Co-Engineered With Leica	CI
28/08	Arashi Vision's H1 Profit Plunges 94%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	37,814	-	-
Change	-	-59.86%	-	-
Enterprise Value (EV) ¹	92,886	36,926	34,550	31,645
Change	-	-60.25%	-6.43%	-8.41%
P/E	92.8x	61.2x	22.5x	13.8x
PBR	16.1x	6.1x	5.37x	3.99x
PEG	-11.14x	-1.6x	0x	0.2x
Capitalization / Revenue	9.56x	2.42x	1.71x	1.14x
EV / Revenue	9.42x	2.36x	1.57x	0.96x
EV / EBITDA	99.6x	55.2x	19.1x	10.4x
EV / EBIT	105x	65.4x	19.7x	11x
EV / FCF	87.1x	626x	23.8x	8.64x
FCF Yield	1.15%	0.16%	4.2%	11.6%
Dividend per Share ²	0.235	0.1621	0.4964	1.051
Rate of return	0.1%	0.17%	0.53%	1.11%
EPS ²	2.53	1.54	4.197	6.836
Distribution rate	9.29%	10.5%	11.8%	15.4%
Net sales ¹	9,858	15,653	22,050	33,080
EBITDA ¹	932.6	668.8	1,805	3,057
EBIT ¹	883.8	564.4	1,751	2,871
Net income ¹	964.1	618.6	1,683	2,742
Net Debt ¹	-1,309	-888.2	-3,264	-6,169
Reference price ²	234.90	94.30	94.30	94.30
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARASHI VISION INC.	61.33x	2.36x	55.31x	0.17%	564.68Cr
LARGAN PRECISION CO., LTD.	35.58x	11.1x	21.44x	1.37%	2.75TCr
NEXTVISION STABILIZED SYSTEMS, LTD.	34.17x	-	-	-	665.11Cr
GENIUS ELECTRONIC OPTICAL CO.,LTD.	28.15x	4.01x	11.11x	1.68%	377.85Cr
NIKON CORPORATION	51.32x	0.88x	11.94x	1.17%	365.18Cr
OPT MACHINE VISION TECH CO., LTD.	66.68x	10.09x	56.17x	0.5%	249.55Cr
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	23.57x	-	-	-	151.44Cr
TAMRON CO.,LTD.	15.66x	-	-	3.83%	140.15Cr
Average	39.56x	5.69x	31.20x	1.45%	658.53Cr
Weighted average by Cap.	39.32x	8.41x	26.18x	1.26%