Valuation Vision Inc. OTC Markets

Stocks

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

23/06	Tranche Update on Vision Inc.'s Equity Buyback Plan announced on May 22, 2026.	CI
22/06	Vision Inc.'s Equity Buyback announced on May 22, 2026, has closed with 1,650,000 shares, representing 3.35% for ¥1,706.05 million.	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	48,693	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-23.44%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	48,693	48,693	48,693
Change	-	27.96%	-18.65%	1.75%	2.25%	-6.3%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10x	9.21x	8.18x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.21x	1.97x	1.75x
PEG	-	0x	0.2x	1.5x	0.4x	1.4x	1.06x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.2x	1.12x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.2x	1.12x	1.04x
EV / EBITDA	0x	0x	0x	-	0x	6.33x	5.71x	5.14x
EV / EBIT	0x	0x	0x	0x	0x	6.93x	6.2x	5.53x
EV / FCF	0x	0x	0x	0x	0x	15.4x	11.6x	9.92x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.49%	8.65%	10.1%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	5.16%	5.77%	6.38%
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	988.00	988.00	988.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	49,284	-	-
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	11.47x	1.35x	4.31x	6.89%	23TCr
VERIZON COMMUNICATIONS, INC.	10x	2.46x	6.51x	6.09%	19TCr
DEUTSCHE TELEKOM AG	13.1x	2.11x	5.48x	4.28%	14TCr
CHINA TELECOM CORPORATION LIMITED	11.96x	0.84x	3.16x	6.65%	7.88TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.13x	2.03x	5.15x	2.41%	7.84TCr
NTT, INC.	12.08x	1.75x	7.5x	3.56%	7.53TCr
SAUDI TELECOM COMPANY	15.43x	2.68x	8.41x	5.09%	5.75TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.63x	5.33x	19.45x	4.53%	5.55TCr
ORANGE	15.75x	1.81x	5.66x	4.87%	4.89TCr
Average	14.06x	2.26x	7.29x	4.93%	10.67TCr
Weighted average by Cap.	12.80x	2.07x	6.34x	5.35%