Vision Inc
TSE:9416
Intrinsic Value
Vision, Inc. engages in the information and communications business. [ Read More ]
The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 321.34 JPY. Compared to the current market price of 1 137 JPY, Vision Inc is Undervalued by 51%.
Valuation Backtest
Vision Inc
Run backtest to discover the historical profit from buying and selling Vision Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Vision Inc
Current Assets | 15.4B |
Cash & Short-Term Investments | 10.2B |
Receivables | 3.5B |
Other Current Assets | 1.7B |
Non-Current Assets | 5.9B |
Long-Term Investments | 127.3m |
PP&E | 3.2B |
Intangibles | 1.4B |
Other Non-Current Assets | 1.3B |
Current Liabilities | 6B |
Accounts Payable | 1.2B |
Accrued Liabilities | 439.6m |
Other Current Liabilities | 4.3B |
Non-Current Liabilities | 785.1m |
Long-Term Debt | 601.5m |
Other Non-Current Liabilities | 183.7m |
Earnings Waterfall
Vision Inc
Revenue
|
31.8B
JPY
|
Cost of Revenue
|
-14B
JPY
|
Gross Profit
|
17.8B
JPY
|
Operating Expenses
|
-13.5B
JPY
|
Operating Income
|
4.3B
JPY
|
Other Expenses
|
-1.3B
JPY
|
Net Income
|
3B
JPY
|
Free Cash Flow Analysis
Vision Inc
Profitability Score
Profitability Due Diligence
Vision Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Vision Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Vision Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Score
Vision Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Vision Inc
According to Wall Street analysts, the average 1-year price target for Vision Inc is 1 938 JPY with a low forecast of 1 878.6 JPY and a high forecast of 2 037 JPY.
Shareholder Return
Price
Vision Inc
Average Annual Return | -0.81% |
Standard Deviation of Annual Returns | 29.36% |
Max Drawdown | -74% |
Market Capitalization | 55B JPY |
Shares Outstanding | 48 339 019 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 321.34 JPY.
Compared to the current market price of 1 137 JPY, Vision Inc is Undervalued by 51%.