Valuation Vision Inc.

Stocks

Delayed Japan Exchange 21:10:33 2026-10-26 EDT			5-day change	1st Jan Change
1,003.00 ^JPY	-0.59%		-1.96%	-22.43%

08-10	Vision Inc. Announces Dividend for the Second Quarter of Fiscal Year Ending December 31, 2026, Payable on September 10, 2026	CI
08-10	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	48,160	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-24.27%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	48,160	48,160	48,160
Change	-	27.96%	-18.65%	1.75%	2.25%	-7.33%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10x	9.25x	8.22x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.26x	2.01x	1.79x
PEG	-	0x	0.2x	1.5x	0.4x	1.07x	1.12x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.18x	1.09x	1x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.09x	1x
EV / EBITDA	0x	0x	0x	-	0x	6.26x	5.65x	5.09x
EV / EBIT	0x	0x	0x	0x	0x	6.75x	5.92x	5.23x
EV / FCF	0x	0x	0x	0x	0x	15.2x	11.4x	9.81x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.56%	8.74%	10.2%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	5.05%	5.65%	6.24%
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	1,009.00	1,009.00	1,009.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	47,730	-	-
Announcement Date	2/14/22	2/14/23	2/13/24	2/13/25	2/13/26	-	-	-

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.	10.08x	-	-	5.02%	309M
VERIZON COMMUNICATIONS, INC.	9.91x	2.43x	6.4x	6.32%	186B
DEUTSCHE TELEKOM AG	12.12x	2.06x	5.31x	4.44%	136B
NTT, INC.	13.65x	1.87x	8.15x	3.06%	90.77B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.62x	2.04x	5.13x	2.42%	73.45B
SAUDI TELECOM COMPANY	13.97x	2.52x	7.87x	5.48%	53.56B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.17x	5.11x	18.65x	4.92%	52.47B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.05x	2.63x	5.81x	4.54%	49.34B
SWISSCOM AG	25.67x	3.44x	7.55x	3.94%	42.98B
ORANGE	9.34x	1.72x	5.18x	5.54%	42.28B
Average	14.46x	2.65x	7.78x	4.57%	72.69B
Weighted average by Cap.	13.53x	2.48x	7.24x	4.7%