Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. 2026-08-14			5-day change	1st Jan Change
133.00 ^CNY	-3.36%		-1.44%	-43.38%

08-12	Insta360 Unveils X6 8K 360 Camera With Enhanced Features And Accessories	CI
08-07	Insta360 Launches AI Voice Assistant For GO Ultra	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	94,195	53,333	-	-
Change	-	-43.38%	-	-
Enterprise Value (EV) ¹	92,886	52,622	50,884	48,514
Change	-	-43.35%	-3.3%	-4.66%
P/E	92.8x	46.6x	31.4x	19.6x
PBR	16.1x	8.72x	6.96x	5.15x
PEG	-11.14x	3.6x	0.7x	0.3x
Capitalization / Revenue	9.56x	3.43x	2.34x	1.69x
EV / Revenue	9.42x	3.39x	2.23x	1.53x
EV / EBITDA	99.6x	49.8x	28.6x	15.7x
EV / EBIT	105x	47.3x	27.1x	15.1x
EV / FCF	87.1x	387x	53.3x	17.9x
FCF Yield	1.15%	0.26%	1.87%	5.59%
Dividend per Share ²	0.235	0.2893	0.5258	0.8611
Rate of return	0.1%	0.22%	0.4%	0.65%
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	15,541	22,796	31,650
EBITDA ¹	932.6	1,057	1,776	3,082
EBIT ¹	883.8	1,113	1,880	3,202
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	133.00	133.00	133.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARASHI VISION INC.	46.58x	3.39x	49.78x	0.22%	7.91B
LARGAN PRECISION CO., LTD.	24.71x	7.01x	13.62x	2%	18.85B
NEXTVISION STABILIZED SYSTEMS, LTD.	32.39x	-	-	-	6.25B
NIKON CORPORATION	71.06x	1.11x	15.02x	0.98%	4.23B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	16.31x	2.19x	6.14x	2.69%	2.17B
OPT MACHINE VISION TECH CO., LTD.	54.38x	8.98x	45.79x	0.61%	2.1B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	23.55x	-	-	-	1.51B
TAMRON CO.,LTD.	16.84x	-	-	3.56%	1.45B
Average	35.73x	4.54x	26.07x	1.67%	5.56B
Weighted average by Cap.	34.79x	5.31x	23.36x	1.52%