Valuation Vision Inc.

Stocks

Delayed Japan Exchange Other stock markets 22:30:00 2026-06-17 EDT			5-day change	1st Jan Change
1,029.00 ^JPY	+1.38%		+2.29%	-20.42%

05-22	Vision Inc. authorizes a Buyback Plan.	CI
05-22	Vision Inc. announces an Equity Buyback for 1,650,000 shares, representing 3.26% for ¥1,800 million.	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	49,947	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-21.46%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	49,947	49,947	49,947
Change	-	27.96%	-18.65%	1.75%	2.25%	-3.89%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10x	9.1x	8.34x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.2x	1.95x	-
PEG	-	0x	0.2x	1.5x	0.4x	1x	0.92x	0.91x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.22x	1.15x	1.06x
EV / Revenue	0x	0x	0x	0x	0x	1.22x	1.15x	1.06x
EV / EBITDA	0x	0x	0x	-	0x	5.87x	5.31x	-
EV / EBIT	0x	0x	0x	0x	0x	6.7x	5.93x	5.2x
EV / FCF	0x	0x	0x	0x	0x	9.83x	8.67x	-
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	10.2%	11.5%	-
Dividend per Share ²	-	-	-	27	50	51	59	66
Rate of return	-	-	-	2.11%	3.87%	5.02%	5.81%	6.5%
EPS ²	15.47	31.96	61.87	69.59	92.12	101.5	111.5	121.7
Distribution rate	-	-	-	38.8%	54.3%	50.2%	52.9%	54.2%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,800	43,600	47,100
EBITDA ¹	1,223	2,656	5,036	-	7,414	8,510	9,400	-
EBIT ¹	1,105	2,415	4,280	5,365	6,465	7,450	8,417	9,600
Net income ¹	729.1	1,549	3,025	3,375	4,522	5,067	5,627	6,400
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	1,015.00	1,015.00	1,015.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	49,209	-	-
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.	10.03x	-	-	5.01%	312M
CHINA MOBILE LIMITED	11.56x	1.35x	4.19x	6.93%	228B
VERIZON COMMUNICATIONS, INC.	9.74x	2.46x	6.58x	6.05%	195B
DEUTSCHE TELEKOM AG	13.79x	2.16x	5.69x	4.08%	154B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.04x	2.04x	5.14x	2.38%	80.78B
CHINA TELECOM CORPORATION LIMITED	12.26x	0.82x	3.07x	6.48%	76.95B
NTT, INC.	11.5x	1.67x	6.88x	3.65%	74.04B
SAUDI TELECOM COMPANY	15.84x	2.76x	8.65x	4.97%	59.03B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.37x	5.28x	19.13x	4.39%	55.02B
ORANGE	17.23x	1.93x	6.01x	4.5%	54.02B
Average	13.14x	2.28x	7.26x	4.84%	97.78B
Weighted average by Cap.	12.56x	2.08x	6.31x	5.25%