Valuation Vision Inc. OTC Markets

Stocks

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

07-29	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	51,699	-	-
Change	-	25.4%	-13.31%	4.47%	2.4%	-18.71%	-	-
Enterprise Value (EV)	47,985	61,400	49,951	50,824	51,969	51,699	51,699	51,699
Change	-	27.96%	-18.65%	1.75%	2.25%	-0.52%	0%	0%
P/E	75x	43.9x	19.9x	18.4x	14x	10.6x	9.78x	8.68x
PBR	5.46x	5.71x	4.13x	3.58x	3.05x	2.35x	2.09x	1.86x
PEG	-	0x	0.2x	1.5x	0.4x	1.48x	1.12x	0.7x
Capitalization / Revenue	3.02x	2.69x	1.87x	1.75x	1.63x	1.28x	1.19x	1.1x
EV / Revenue	0x	0x	0x	0x	0x	1.28x	1.19x	1.1x
EV / EBITDA	0x	0x	0x	-	0x	6.72x	6.06x	5.46x
EV / EBIT	0x	0x	0x	0x	0x	7.36x	6.59x	5.87x
EV / FCF	0x	0x	0x	0x	0x	16.4x	12.3x	10.5x
FCF Yield	2.17%	0.49%	5.41%	3.28%	2.48%	6.11%	8.14%	9.5%
Dividend per Share ²	-	-	-	27	50	51	57	63
Rate of return	-	-	-	2.11%	3.87%	4.86%	5.43%	6.01%
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	1,049.00	1,049.00	1,049.00
Nbr of stocks (in thousands)	47,143	48,878	48,334	48,522	49,185	49,284	-	-
Announcement Date	14/2/22	14/2/23	13/2/24	13/2/25	13/2/26	-	-	-

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	11.68x	1.38x	4.27x	6.77%	233B
VERIZON COMMUNICATIONS, INC.	10.63x	2.53x	6.69x	5.86%	200B
DEUTSCHE TELEKOM AG	13.69x	2.15x	5.6x	4.09%	151B
CHINA TELECOM CORPORATION LIMITED	12.29x	0.87x	3.24x	6.47%	80.66B
NTT, INC.	12.49x	1.78x	7.62x	3.45%	77.82B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.96x	2.01x	5.1x	2.45%	77.51B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.38x	5.48x	20.01x	4.39%	57.26B
SAUDI TELECOM COMPANY	15.16x	2.64x	8.26x	5.18%	56.49B
ORANGE	16.85x	1.82x	5.7x	4.6%	52.01B
Average	14.46x	2.29x	7.39x	4.81%	109.59B
Weighted average by Cap.	13.20x	2.10x	6.43x	5.21%