Valuation Vision Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 05/08/2026 +04			5-day change	1st Jan Change
1,020.00 ^JPY	+1.09%		-2.76%	-21.11%

07-28	Vision Usa Corp. and SAP Se Concur Expense App Center Announce Integration for Global Wifi Connectivity and Expense Management	CI
06-23	Tranche Update on Vision Inc.'s Equity Buyback Plan announced on May 22, 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	49,728	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-21.81%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	49,728	49,728	49,728
Change	-	27.96%	-18.65%	1.75%	2.25%	-4.31%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.2x	9.4x	8.35x
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	1.43x	1.08x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.23x	1.14x	1.06x
EV / Revenue	0x	0x	0x	0x	0x	1.23x	1.14x	1.06x
EV / EBITDA	0x	0x	0x	-	0x	6.47x	5.83x	5.25x
EV / EBIT	0x	0x	0x	0x	0x	7.08x	6.33x	5.65x
EV / FCF	0x	0x	0x	0x	0x	15.7x	11.8x	10.1x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.35%	8.47%	9.87%
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	98.7	107.3	120.8
Distribution rate	-	-	-	38.8%	54.3%	51.7%	53.1%	52.2%
Net sales ¹	18,101	25,488	31,807	35,528	39,012	40,530	43,565	46,960
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	7,025	7,850	8,800
Net income ¹	729.1	1,549	3,025	3,375	4,522	4,785	5,200	5,855
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	49,284	-	-
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.($)
VISION INC.	10.22x	-	-	5.05%	316M
CHINA MOBILE LIMITED	11.54x	1.36x	4.22x	6.85%	231B
VERIZON COMMUNICATIONS, INC.	10.32x	2.49x	6.59x	6.02%	195B
DEUTSCHE TELEKOM AG	13.59x	2.16x	4.98x	4.05%	154B
CHINA TELECOM CORPORATION LIMITED	11.92x	0.86x	3.23x	6.67%	80.51B
NTT, INC.	12.01x	1.75x	7.48x	3.59%	77.76B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.37x	1.95x	4.94x	2.56%	74.64B
SAUDI TELECOM COMPANY	15.38x	2.73x	8.58x	5.07%	57.85B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.84x	5.35x	19.55x	4.52%	56.39B
ORANGE	14.36x	1.78x	5.5x	4.8%	50.31B
Average	13.56x	2.27x	7.23x	4.92%	97.79B
Weighted average by Cap.	12.83x	2.08x	6.25x	5.3%