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	49,333	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-22.43%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	49,333	49,333	49,333
Change	-	27.96%	-18.65%	1.75%	2.25%	-5.07%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	9.86x	8.98x	8.23x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.17x	1.92x	-
PEG	-	0x	0.2x	1.5x	0.4x	1x	0.91x	0.9x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.21x	1.13x	1.05x
EV / Revenue	0x	0x	0x	0x	0x	1.21x	1.13x	1.05x
EV / EBITDA	0x	0x	0x	-	0x	5.8x	5.25x	-
EV / EBIT	0x	0x	0x	0x	0x	6.64x	5.96x	5.36x
EV / FCF	0x	0x	0x	0x	0x	9.71x	8.56x	-
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	10.3%	11.7%	-
Dividend per Share ²	-	-	-	27	50	51	59	66
Rate of return	-	-	-	2.11%	3.87%	5.09%	5.89%	6.59%
EPS ²	15.47	31.96	61.87	69.59	92.12	101.5	111.5	121.7
Distribution rate	-	-	-	38.8%	54.3%	50.2%	52.9%	54.2%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,800	43,600	47,100
EBITDA ¹	1,223	2,656	5,036	-	7,414	8,510	9,400	-
EBIT ¹	1,105	2,415	4,280	5,365	6,465	7,425	8,275	9,200
Net income ¹	729.1	1,549	3,025	3,375	4,522	5,050	5,490	6,000
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	1,001.00	1,001.00	1,001.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	10.92x	1.26x	3.9x	7.34%	21TCr
VERIZON COMMUNICATIONS, INC.	8.82x	2.34x	6.26x	6.64%	18TCr
DEUTSCHE TELEKOM AG	12.51x	2.06x	5.41x	4.5%	14TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.66x	2x	5.04x	2.46%	7.71TCr
NTT, INC.	11.61x	1.73x	7.38x	3.7%	7.4TCr
CHINA TELECOM CORPORATION LIMITED	11.45x	0.73x	2.73x	7.04%	6.96TCr
SAUDI TELECOM COMPANY	15.44x	2.69x	8.43x	5.1%	5.75TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	24x	5.41x	19.75x	4.46%	5.65TCr
ORANGE	16.16x	1.8x	5.63x	4.96%	4.83TCr
Average	13.73x	2.22x	7.17x	5.13%	10.15TCr
Weighted average by Cap.	12.37x	2.03x	6.23x	5.6%