Valuation Vision Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 31/07/2026 +04			5-day change	1st Jan Change
1,033.00 ^JPY	-0.58%		+4.55%	-20.11%

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	50,910	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-19.95%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	50,910	50,910	50,910
Change	-	27.96%	-18.65%	1.75%	2.25%	-2.04%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.5x	9.63x	8.55x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.31x	2.06x	1.83x
PEG	-	0x	0.2x	1.5x	0.4x	1.47x	1.11x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.26x	1.17x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.17x	1.08x
EV / EBITDA	0x	0x	0x	-	0x	6.62x	5.97x	5.38x
EV / EBIT	0x	0x	0x	0x	0x	7.25x	6.49x	5.79x
EV / FCF	0x	0x	0x	0x	0x	16.1x	12.1x	10.4x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.21%	8.27%	9.64%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.94%	5.52%	6.1%
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	1,033.00	1,033.00	1,033.00
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.	10.47x	-	-	4.94%	319M
CHINA MOBILE LIMITED	11.71x	1.38x	4.41x	6.75%	235B
VERIZON COMMUNICATIONS, INC.	10.33x	2.49x	6.58x	6.03%	194B
DEUTSCHE TELEKOM AG	13.06x	2.12x	5.52x	4.21%	148B
CHINA TELECOM CORPORATION LIMITED	12.24x	0.87x	3.24x	6.5%	80.79B
NTT, INC.	12.17x	1.76x	7.53x	3.54%	77.9B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.71x	1.99x	5.03x	2.5%	76.41B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.47B
SAUDI TELECOM COMPANY	14.67x	2.67x	8.35x	5.1%	57.32B
ORANGE	14.48x	1.8x	5.53x	4.76%	50.66B
Average	13.57x	2.27x	7.32x	4.88%	97.68B
Weighted average by Cap.	12.82x	2.08x	6.38x	5.28%