Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. 2026-09-04			5-day change	1st Jan Change
108.88 ^CNY	-0.01%		-8.73%	-53.65%

08-28	Arashi Vision's H1 Profit Plunges 94%	MT
08-27	Arashi Vision Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	43,661	-	-
Change	-	-53.65%	-	-
Enterprise Value (EV) ¹	92,886	42,773	40,397	37,492
Change	-	-53.95%	-5.55%	-7.19%
P/E	92.8x	70.7x	25.9x	15.9x
PBR	16.1x	7.05x	6.2x	4.6x
PEG	-11.14x	-1.8x	0x	0.3x
Capitalization / Revenue	9.56x	2.79x	1.98x	1.32x
EV / Revenue	9.42x	2.73x	1.83x	1.13x
EV / EBITDA	99.6x	64x	22.4x	12.3x
EV / EBIT	105x	75.8x	23.1x	13.1x
EV / FCF	87.1x	725x	27.9x	10.2x
FCF Yield	1.15%	0.14%	3.59%	9.77%
Dividend per Share ²	0.235	0.1621	0.4964	1.051
Rate of return	0.1%	0.15%	0.46%	0.97%
EPS ²	2.53	1.54	4.197	6.836
Distribution rate	9.29%	10.5%	11.8%	15.4%
Net sales ¹	9,858	15,653	22,050	33,080
EBITDA ¹	932.6	668.8	1,805	3,057
EBIT ¹	883.8	564.4	1,751	2,871
Net income ¹	964.1	618.6	1,683	2,742
Net Debt ¹	-1,309	-888.2	-3,264	-6,169
Reference price ²	234.90	108.88	108.88	108.88
Nbr of stocks (in thousands)	401,000	401,000	-	-
Announcement Date	2/13/26	-	-	-

¹CNY in Million²CNY

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.($)
ARASHI VISION INC.	70.69x	2.73x	63.95x	0.15%	6.5B
LARGAN PRECISION CO., LTD.	39.66x	12.57x	24.29x	1.24%	30.59B
NEXTVISION STABILIZED SYSTEMS, LTD.	34.03x	-	-	-	6.56B
NIKON CORPORATION	60.11x	1x	13.55x	1.06%	3.97B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	28.02x	4.07x	11.38x	1.69%	3.76B
OPT MACHINE VISION TECH CO., LTD.	71.55x	10.51x	58.56x	0.46%	2.6B
TAMRON CO.,LTD.	16.23x	-	-	3.69%	1.43B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	21.99x	-	-	-	1.41B
Average	42.78x	6.18x	34.35x	1.38%	7.1B
Weighted average by Cap.	43.65x	9.46x	29.68x	1.14%