Vision Inc
TSE:9416

Watchlist Manager
Vision Inc Logo
Vision Inc
TSE:9416
Watchlist
Price: 1 412 JPY 0.14% Market Closed
Market Cap: 68.4B JPY
Have any thoughts about
Vision Inc?
Write Note

Intrinsic Value

The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 548.22 JPY. Compared to the current market price of 1 412 JPY, Vision Inc is Undervalued by 45%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 548.22 JPY
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vision Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Vision Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Vision Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Vision Inc

Provide an overview of the primary business activities
of Vision Inc.

What unique competitive advantages
does Vision Inc hold over its rivals?

What risks and challenges
does Vision Inc face in the near future?

Summarize the latest earnings call
of Vision Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vision Inc.

Provide P/S
for Vision Inc.

Provide P/E
for Vision Inc.

Provide P/OCF
for Vision Inc.

Provide P/FCFE
for Vision Inc.

Provide P/B
for Vision Inc.

Provide EV/S
for Vision Inc.

Provide EV/GP
for Vision Inc.

Provide EV/EBITDA
for Vision Inc.

Provide EV/EBIT
for Vision Inc.

Provide EV/OCF
for Vision Inc.

Provide EV/FCFF
for Vision Inc.

Provide EV/IC
for Vision Inc.

Show me price targets
for Vision Inc made by professional analysts.

What are the Revenue projections
for Vision Inc?

How accurate were the past Revenue estimates
for Vision Inc?

What are the Net Income projections
for Vision Inc?

How accurate were the past Net Income estimates
for Vision Inc?

What are the EPS projections
for Vision Inc?

How accurate were the past EPS estimates
for Vision Inc?

What are the EBIT projections
for Vision Inc?

How accurate were the past EBIT estimates
for Vision Inc?

Compare the revenue forecasts
for Vision Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vision Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vision Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vision Inc compared to its peers.

Compare the P/E ratios
of Vision Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Vision Inc with its peers.

Analyze the financial leverage
of Vision Inc compared to its main competitors.

Show all profitability ratios
for Vision Inc.

Provide ROE
for Vision Inc.

Provide ROA
for Vision Inc.

Provide ROIC
for Vision Inc.

Provide ROCE
for Vision Inc.

Provide Gross Margin
for Vision Inc.

Provide Operating Margin
for Vision Inc.

Provide Net Margin
for Vision Inc.

Provide FCF Margin
for Vision Inc.

Show all solvency ratios
for Vision Inc.

Provide D/E Ratio
for Vision Inc.

Provide D/A Ratio
for Vision Inc.

Provide Interest Coverage Ratio
for Vision Inc.

Provide Altman Z-Score Ratio
for Vision Inc.

Provide Quick Ratio
for Vision Inc.

Provide Current Ratio
for Vision Inc.

Provide Cash Ratio
for Vision Inc.

What is the historical Revenue growth
over the last 5 years for Vision Inc?

What is the historical Net Income growth
over the last 5 years for Vision Inc?

What is the current Free Cash Flow
of Vision Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vision Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vision Inc

Current Assets 17.8B
Cash & Short-Term Investments 10.6B
Receivables 5.6B
Other Current Assets 1.6B
Non-Current Assets 6B
PP&E 3.4B
Intangibles 1.2B
Other Non-Current Assets 1.3B
Current Liabilities 6B
Accounts Payable 1.7B
Accrued Liabilities 242.4m
Other Current Liabilities 4B
Non-Current Liabilities 715.9m
Long-Term Debt 512.9m
Other Non-Current Liabilities 203m
Efficiency

Earnings Waterfall
Vision Inc

Revenue
34B JPY
Cost of Revenue
-14.3B JPY
Gross Profit
19.6B JPY
Operating Expenses
-14.8B JPY
Operating Income
4.9B JPY
Other Expenses
-1.5B JPY
Net Income
3.4B JPY

Free Cash Flow Analysis
Vision Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, Vision Inc.'s impressive performance featured a net sales increase of 29.6% to JPY 23.953 billion and a net income boost of 97.9% to JPY 2.514 billion. The global WiFi business held steady, while the information and communications service business spiked in sales to JPY 9.278 billion. The launch of Vision Hikari service marked a shift to recurring revenue. The Glamping and Tourism business surged to JPY 689 million, enjoying high margins and positive customer feedback. Despite not leading in all categories, the company excelled in luxury Onsen categories and innovated with a new Onsen Ryokan Glamping facility. With investment plans set for Q4, Vision Inc. is steered towards further growth in 2024 and 2025, building on strengths distinct from those in 2019.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vision Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Exceptional 3-Years Revenue Growth
Exceptional ROIC
65/100
Profitability
Score

Vision Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vision Inc's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

96/100
Solvency
Score

Vision Inc's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vision Inc

Wall Street analysts forecast Vision Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Vision Inc is 1 305.6 JPY with a low forecast of 1 292.8 JPY and a high forecast of 1 344 JPY.

Lowest
Price Target
1 292.8 JPY
8% Downside
Average
Price Target
1 305.6 JPY
8% Downside
Highest
Price Target
1 344 JPY
5% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Vision Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Vision Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Vision Inc Logo
Vision Inc

Country

Japan

Industry

Telecommunication

Market Cap

68.4B JPY

Dividend Yield

0.92%

Description

Vision, Inc. engages in the information and communications business. The company is headquartered in Shinjuku, Tokyo-To and currently employs 607 full-time employees. The company went IPO on 2015-12-21. The firm operates in two segments. The Global WiFi segment is engaged in the rental of mobile WiFi routers in Japan and other countries. The Information and Communication Services segment is engaged in the fixed communication services business, the sale of mobile communication equipment and office automation (OA) equipment, as well as the creation of homepages. The firm is also engaged in the higher time sharing services business, the media business and the mail order business.

Contact

TOKYO-TO
Shinjuku
5F, Shinjuku Island Tower, 6-5-1, Nishi Shinjuku
+81353250200.0
www.vision-net.co.jp

IPO

2015-12-21

Employees

607

Officers

Founder, Chairman & CEO
Mr. Kenichi Sano
President, COO & Director
Mr. Kenji Ota
CFO, GM of Administration Headquarters & Director
Mr. Shinichi Nakamoto

See Also

Discover More
What is the Intrinsic Value of one Vision Inc stock?

The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 548.22 JPY.

Is Vision Inc stock undervalued or overvalued?

Compared to the current market price of 1 412 JPY, Vision Inc is Undervalued by 45%.

Back to Top