Valuation Vision Inc.

Stocks

Market Closed - Japan Exchange 05:30:00 30/10/26 pm AEDT			5-day change	1st Jan Change
987.00 ^JPY	+1.44%		-2.85%	-23.67%

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	46,441	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-26.97%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	46,441	46,441	46,441
Change	-	27.96%	-18.65%	1.75%	2.25%	-10.64%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	9.66x	8.92x	7.92x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.18x	1.94x	1.72x
PEG	-	0x	0.2x	1.5x	0.4x	1.03x	1.08x	0.6x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.13x	1.05x	0.97x
EV / Revenue	0x	0x	0x	0x	0x	1.13x	1.05x	0.97x
EV / EBITDA	0x	0x	0x	-	0x	6.04x	5.44x	4.9x
EV / EBIT	0x	0x	0x	0x	0x	6.51x	5.71x	5.05x
EV / FCF	0x	0x	0x	0x	0x	14.7x	11x	9.46x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.8%	9.07%	10.6%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	5.24%	5.86%	6.47%
EPS ²	15.47	31.96	61.87	69.59	92.12	100.7	109	122.8
Distribution rate	-	-	-	38.8%	54.3%	50.6%	52.3%	51.3%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,953	44,210	47,973
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	7,133	8,133	9,200
Net income ¹	729.1	1,549	3,025	3,375	4,522	4,857	5,433	6,170
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	973.00	973.00	973.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	47,730	-	-
Announcement Date	14/2/22	14/2/23	13/2/24	13/2/25	13/2/26	-	-	-

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.($)
VISION INC.	9.66x	-	-	5.24%	294M
VERIZON COMMUNICATIONS, INC.	9.67x	2.44x	6.41x	6.46%	181B
JIO PLATFORMS LIMITED	40.25x	7.96x	14.8x	-	133B
DEUTSCHE TELEKOM AG	12.41x	2.07x	5.33x	4.39%	137B
NTT, INC.	13.39x	1.85x	8.07x	3.12%	88.47B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.49x	2.03x	5.09x	2.44%	72.18B
SAUDI TELECOM COMPANY	13.91x	2.52x	8.11x	5.34%	54.76B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.11x	5.11x	18.68x	4.91%	52.38B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.44x	2.56x	5.5x	4.58%	49.34B
SWISSCOM AG	25.77x	3.45x	7.56x	3.91%	43.16B
Average	17.41x	3.33x	8.84x	4.49%	81.22B
Weighted average by Cap.	18.07x	3.42x	8.58x	4.67%