Valuation Vision Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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	50,193	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-21.08%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	50,193	50,193	50,193
Change	-	27.96%	-18.65%	1.75%	2.25%	-3.42%	0%	0%
P/E Ratio	75x	43.9x	19.9x	18.4x	14x	10x	9.15x	8.38x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.21x	1.95x	-
PEG	-	0x	0.2x	1.5x	0.4x	1x	0.93x	0.92x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.23x	1.15x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.23x	1.15x	1.07x
EV / EBITDA	0x	0x	0x	-	0x	5.9x	5.34x	-
EV / EBIT	0x	0x	0x	0x	0x	6.74x	5.96x	5.23x
EV / FCF	0x	0x	0x	0x	0x	9.88x	8.71x	-
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	10.1%	11.5%	-
Dividend per Share ²	-	-	-	27	50	51	59	66
Rate of return	-	-	-	2.11%	3.87%	5%	5.78%	6.47%
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	1,020.00	1,020.00	1,020.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	49,209	-	-
Announcement Date	14/02/22	14/02/23	13/02/24	13/02/25	13/02/26	-	-	-

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.($)
CHINA MOBILE LIMITED	11.64x	1.36x	4.23x	6.89%	230B
VERIZON COMMUNICATIONS, INC.	10.02x	2.5x	6.69x	5.87%	201B
DEUTSCHE TELEKOM AG	14.12x	2.19x	5.76x	3.99%	158B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.38x	2.09x	5.26x	2.31%	83.43B
CHINA TELECOM CORPORATION LIMITED	12.55x	0.84x	3.12x	6.33%	78.1B
NTT, INC.	11.67x	1.69x	6.93x	3.6%	75.23B
SAUDI TELECOM COMPANY	15.87x	2.76x	8.65x	4.98%	58.95B
ORANGE	17.55x	1.95x	6.07x	4.41%	54.91B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.26x	5.24x	19.01x	4.42%	54.6B
Average	13.67x	2.29x	7.30x	4.75%	110.4B
Weighted average by Cap.	12.76x	2.10x	6.35x	5.16%