Valuation Vision Inc. OTC Markets

Stocks

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

Jun. 23	Tranche Update on Vision Inc.'s Equity Buyback Plan announced on May 22, 2026.	CI
Jun. 21	Vision Inc.'s Equity Buyback announced on May 22, 2026, has closed with 1,650,000 shares, representing 3.35% for ¥1,706.05 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	48,693	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-23.44%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	48,693	48,693	48,693
Change	-	27.96%	-18.65%	1.75%	2.25%	-6.3%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10x	9.21x	8.18x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.21x	1.97x	1.75x
PEG	-	0x	0.2x	1.5x	0.4x	1.4x	1.06x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.2x	1.12x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.2x	1.12x	1.04x
EV / EBITDA	0x	0x	0x	-	0x	6.33x	5.71x	5.14x
EV / EBIT	0x	0x	0x	0x	0x	6.93x	6.2x	5.53x
EV / FCF	0x	0x	0x	0x	0x	15.4x	11.6x	9.92x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.49%	8.65%	10.1%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	5.16%	5.77%	6.38%
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	988.00	988.00	988.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	49,284	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.47x	1.35x	4.31x	6.89%	229B
VERIZON COMMUNICATIONS, INC.	10x	2.46x	6.51x	6.09%	193B
DEUTSCHE TELEKOM AG	13.1x	2.11x	5.48x	4.28%	144B
CHINA TELECOM CORPORATION LIMITED	11.96x	0.84x	3.16x	6.65%	78.8B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.13x	2.03x	5.15x	2.41%	78.42B
NTT, INC.	12.08x	1.75x	7.5x	3.56%	75.29B
SAUDI TELECOM COMPANY	15.43x	2.68x	8.41x	5.09%	57.5B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.63x	5.33x	19.45x	4.53%	55.55B
ORANGE	15.75x	1.81x	5.66x	4.87%	48.93B
Average	14.06x	2.26x	7.29x	4.93%	106.74B
Weighted average by Cap.	12.80x	2.07x	6.34x	5.35%