First Time Loading...

Vision Inc
TSE:9416

Watchlist Manager
Vision Inc Logo
Vision Inc
TSE:9416
Watchlist
Price: 1 137 JPY -0.09% Market Closed
Updated: Apr 27, 2024

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%.

Key Points:
Intrinsic Value
Base Case
2 321.34 JPY
Undervaluation 51%
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

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
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

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vision Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
64/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
94/100
Solvency
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

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

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.

Lowest
Price Target
1 878.6 JPY
65% Upside
Average
Price Target
1 938 JPY
70% Upside
Highest
Price Target
2 037 JPY
79% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Vision Inc

1M 1M
-7%
6M 6M
-14%
1Y 1Y
-31%
3Y 3Y
+13%
5Y 5Y
-34%
10Y 10Y
+209%
Annual Price Range
1 137
52w Low
961
52w High
1 944
Price Metrics
Average Annual Return -0.81%
Standard Deviation of Annual Returns 29.36%
Max Drawdown -74%
Shares Statistics
Market Capitalization 55B JPY
Shares Outstanding 48 339 019
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Vision Inc Logo
Vision Inc

Country

Japan

Industry

Telecommunication

Market Cap

55B JPY

Dividend Yield

0%

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
https://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 2 321.34 JPY.

Is Vision Inc stock undervalued or overvalued?

Compared to the current market price of 1 137 JPY, Vision Inc is Undervalued by 51%.