Valuation Vision Inc. OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

10/08	Vision Inc. Announces Dividend for the Second Quarter of Fiscal Year Ending December 31, 2026, Payable on September 10, 2026	CI
10/08	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	50,498	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-20.6%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	50,498	50,498	50,498
Change	-	27.96%	-18.65%	1.75%	2.25%	-2.83%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.7x	9.7x	8.62x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.37x	2.11x	1.87x
PEG	-	0x	0.2x	1.5x	0.4x	1.37x	0.99x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.25x	1.16x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.25x	1.16x	1.08x
EV / EBITDA	0x	0x	0x	-	0x	6.57x	5.92x	5.33x
EV / EBIT	0x	0x	0x	0x	0x	7.27x	6.43x	5.74x
EV / FCF	0x	0x	0x	0x	0x	16x	12x	10.3x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.26%	8.34%	9.72%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.82%	5.39%	5.95%
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	1,058.00	1,058.00	1,058.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.67x	1.37x	4.31x	6.78%	23TCr
VERIZON COMMUNICATIONS, INC.	10.89x	2.57x	6.79x	5.71%	21TCr
DEUTSCHE TELEKOM AG	13.96x	2.23x	5.74x	3.9%	16TCr
NTT, INC.	13.22x	1.79x	7.66x	3.2%	8.51TCr
CHINA TELECOM CORPORATION LIMITED	13.06x	0.93x	3.43x	5.8%	8.29TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.96x	1.82x	4.59x	2.74%	7.15TCr
SAUDI TELECOM COMPANY	15.51x	2.71x	8.47x	5%	5.87TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.62x	5.34x	19.53x	4.54%	5.66TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.78x	2.78x	6.22x	4.4%	5.1TCr
Average	14.41x	2.39x	7.42x	4.67%	11.18TCr
Weighted average by Cap.	13.25x	2.16x	6.48x	5.07%