Valuation Arashi Vision Inc.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 06/08/2026			5-day change	1st Jan Change
133.98 ^CNY	-2.45%		+7.18%	-42.96%

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	53,726	-	-
Change	-	-42.96%	-	-
Enterprise Value (EV) ¹	92,886	53,015	51,277	48,907
Change	-	-42.92%	-3.28%	-4.62%
P/E	92.8x	46.9x	31.7x	19.8x
PBR	16.1x	8.78x	7.01x	5.19x
PEG	-11.14x	3.6x	0.7x	0.3x
Capitalization / Revenue	9.56x	3.46x	2.36x	1.7x
EV / Revenue	9.42x	3.41x	2.25x	1.55x
EV / EBITDA	99.6x	50.1x	28.9x	15.9x
EV / EBIT	105x	47.6x	27.3x	15.3x
EV / FCF	87.1x	390x	53.7x	18x
FCF Yield	1.15%	0.26%	1.86%	5.55%
Dividend per Share ²	0.235	0.2893	0.5258	0.8611
Rate of return	0.1%	0.22%	0.39%	0.64%
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	133.98	133.98	133.98
Nbr of stocks (in thousands)	401,000	401,000	-	-
Announcement Date	13/02/26	-	-	-

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.	46.92x	3.41x	50.15x	0.22%	7.96B
LARGAN PRECISION CO., LTD.	24.79x	7.24x	14.07x	1.99%	19B
NEXTVISION STABILIZED SYSTEMS, LTD.	39.99x	-	-	-	6.88B
NIKON CORPORATION	69.98x	1.02x	13.85x	1%	4.15B
OPT MACHINE VISION TECH CO., LTD.	54.31x	8.97x	45.73x	0.61%	2.09B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	14.79x	1.95x	5.48x	3.05%	1.91B
TAMRON CO.,LTD.	16.79x	-	-	2.57%	1.47B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	21.3x	-	-	-	1.36B
Average	36.11x	4.52x	25.85x	1.57%	5.6B
Weighted average by Cap.	35.82x	5.45x	23.64x	1.49%