Valuation Vision Inc. OTC Markets

Stocks

Delayed 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	50,880	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-20%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	50,880	50,880	50,880
Change	-	27.96%	-18.65%	1.75%	2.25%	-2.09%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.7x	9.78x	8.68x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.39x	2.13x	1.89x
PEG	-	0x	0.2x	1.5x	0.4x	1.37x	1x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.26x	1.17x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.17x	1.08x
EV / EBITDA	0x	0x	0x	-	0x	6.62x	5.96x	5.37x
EV / EBIT	0x	0x	0x	0x	0x	7.32x	6.48x	5.78x
EV / FCF	0x	0x	0x	0x	0x	16.1x	12.1x	10.4x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.21%	8.27%	9.65%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.78%	5.35%	5.91%
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	1,066.00	1,066.00	1,066.00
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	11.02x	1.31x	4.14x	7.04%	22TCr
VERIZON COMMUNICATIONS, INC.	11.14x	2.6x	6.88x	5.58%	21TCr
DEUTSCHE TELEKOM AG	13.9x	2.18x	5.62x	3.94%	16TCr
NTT, INC.	13.81x	1.86x	8.11x	3.04%	9.31TCr
CHINA TELECOM CORPORATION LIMITED	11.83x	0.89x	3.34x	6.53%	8.08TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.48x	1.77x	4.47x	2.85%	6.84TCr
SAUDI TELECOM COMPANY	15.35x	2.69x	8.4x	5.04%	5.82TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	24.24x	5.47x	19.96x	4.5%	5.8TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.13x	2.8x	6.27x	4.35%	5.16TCr
Average	14.21x	2.40x	7.46x	4.76%	11.13TCr
Weighted average by Cap.	13.09x	2.16x	6.55x	5.14%