Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
122.80 ^CNY	-3.31%		-16.63%	-47.72%

07-22	Insta360 Proposes 2 Billion Yuan in Tech Bonds	MT
07-22	Insta360 Boosts Related-Party Deal Estimate by 81 Million Yuan	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	49,243	-	-
Change	-	-47.72%	-	-
Enterprise Value (EV) ¹	92,886	48,532	46,794	44,423
Change	-	-47.75%	-3.58%	-5.07%
P/E	92.8x	43x	29x	18.1x
PBR	16.1x	7.96x	6.44x	4.87x
PEG	-11.14x	3.3x	0.6x	0.3x
Capitalization / Revenue	9.56x	3.19x	2.19x	1.58x
EV / Revenue	9.42x	3.14x	2.08x	1.42x
EV / EBITDA	99.6x	45.5x	27x	15.3x
EV / EBIT	105x	43.6x	26.2x	15x
EV / FCF	87.1x	357x	49x	16.4x
FCF Yield	1.15%	0.28%	2.04%	6.11%
Dividend per Share ²	0.235	0.2893	0.5258	0.8611
Rate of return	0.1%	0.24%	0.43%	0.7%
EPS ²	2.53	2.855	4.232	6.777
Distribution rate	9.29%	10.1%	12.4%	12.7%
Net sales ¹	9,858	15,436	22,517	31,257
EBITDA ¹	932.6	1,066	1,735	2,900
EBIT ¹	883.8	1,113	1,784	2,955
Net income ¹	964.1	1,050	1,697	2,718
Net Debt ¹	-1,309	-711.3	-2,449	-4,819
Reference price ²	234.90	122.80	122.80	122.80
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.	44.48x	3.25x	47.12x	0.23%	7.52B
LARGAN PRECISION CO., LTD.	22.19x	6.2x	12.05x	2.22%	16.96B
NEXTVISION STABILIZED SYSTEMS, LTD.	42.39x	-	-	-	7.25B
NIKON CORPORATION	83.1x	1.12x	15.92x	0.9%	4.47B
OPT MACHINE VISION TECH CO., LTD.	52.28x	8.63x	43.98x	0.63%	2.01B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	14.39x	1.88x	5.29x	3.14%	1.85B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	19.76x	-	-	-	1.26B
TAMRON CO.,LTD.	13.05x	-	-	3.3%	1.1B
Average	36.45x	4.22x	24.87x	1.74%	5.3B
Weighted average by Cap.	36.78x	4.74x	22.19x	1.6%