Switch theme
Sign up to access all valuation multiples
Vision Inc provides telecommunications services. The company's services include Information and Communications, Fixed-line telecommunications, Mobile Communications, Broadband, Office automation equipment, and Internet media. It also offers WiFi services.
2001
708
LTM Revenue $245M
LTM EBITDA n/a
$331M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Vision has a last 12-month revenue of $245M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Vision achieved revenue of $236M and an EBITDA of $41.6M.
Vision expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Vision valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $211M | $236M | XXX | XXX | XXX |
| Gross Profit | $81.9M | $118M | XXX | XXX | XXX |
| Gross Margin | 39% | 50% | XXX | XXX | XXX |
| EBITDA | $34.3M | $41.6M | XXX | XXX | XXX |
| EBITDA Margin | 16% | 18% | XXX | XXX | XXX |
| Net Profit | $10.3M | $20.1M | XXX | XXX | XXX |
| Net Margin | 5% | 9% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 22, 2025, Vision's stock price is JPY 1249 (or $8).
Vision has current market cap of JPY 61.2B (or $406M), and EV of JPY 49.9B (or $331M).
See Vision trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $331M | $406M | XXX | XXX | XXX | XXX | $0.50 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 22, 2025, Vision has market cap of $406M and EV of $331M.
Vision's trades at 1.4x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Vision's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Vision and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $331M | XXX | XXX | XXX |
| EV/Revenue | 1.4x | XXX | XXX | XXX |
| EV/EBITDA | 8.0x | XXX | XXX | XXX |
| P/E | 18.1x | XXX | XXX | XXX |
| P/E/Growth | 0.9x | XXX | XXX | XXX |
| EV/FCF | 24.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpVision's NTM/LTM revenue growth is 12%
Vision's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Vision's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Vision's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Vision and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 12% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 18% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 21% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 29% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 43% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| e& | XXX | XXX | XXX | XXX | XXX | XXX |
| Space42 | XXX | XXX | XXX | XXX | XXX | XXX |
| Jordan Telecom | XXX | XXX | XXX | XXX | XXX | XXX |
| KPN | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Vision acquired XXX companies to date.
Last acquisition by Vision was XXXXXXXX, XXXXX XXXXX XXXXXX . Vision acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Vision founded? | Vision was founded in 2001. |
| Where is Vision headquartered? | Vision is headquartered in Japan. |
| How many employees does Vision have? | As of today, Vision has 708 employees. |
| Who is the CEO of Vision? | Vision's CEO is Mr. Kenichi Sano. |
| Is Vision publicy listed? | Yes, Vision is a public company listed on TKS. |
| What is the stock symbol of Vision? | Vision trades under 9416 ticker. |
| When did Vision go public? | Vision went public in 2015. |
| Who are competitors of Vision? | Similar companies to Vision include e.g. , e&, Space42, Jordan Telecom. |
| What is the current market cap of Vision? | Vision's current market cap is $406M |
| What is the current revenue of Vision? | Vision's last 12-month revenue is $245M. |
| What is the current EV/Revenue multiple of Vision? | Current revenue multiple of Vision is 1.4x. |
| What is the current revenue growth of Vision? | Vision revenue growth between 2023 and 2024 was 12%. |
| Is Vision profitable? | Yes, Vision is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
