|
Market Closed -
Japan Exchange
02:30:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 312.00 JPY | 0.00% |
|
+7.59% | -2.19% |
| 08-05 | BASE,Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026 | CI |
| 08-05 | BASE,Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: BASE,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,655 | 26,601 | 28,103 | 37,629 | 36,716 | 35,931 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | -2.14% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 35,931 | 35,931 | 35,931 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 234.41% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 18.1x | 14.2x | 11.4x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.33x | 2.2x | 2.01x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2.16x | 0.5x | 0.5x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.3x | 1.16x | 1.03x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.3x | 1.16x | 1.03x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 14.5x | 11.6x | 9.19x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 14.8x | 11.8x | 9.31x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 4.94x | 7.19x | 5.88x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 20.3% | 13.9% | 17% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.6% | 1.6% | 1.6% |
| EPS 2 | -10.8 | -15.46 | -5.31 | 2.94 | 15.87 | 17.2 | 21.9 | 27.3 |
| Distribution rate | - | - | - | - | 31.5% | 29.1% | 22.8% | 18.3% |
| Net sales 1 | 9,931 | 9,739 | 11,680 | 15,981 | 20,729 | 27,600 | 31,000 | 34,900 |
| EBITDA 1 | -932 | -1,459 | -423 | 803 | - | 2,480 | 3,100 | 3,910 |
| EBIT 1 | -977 | -1,508 | -425 | 772 | 1,686 | 2,430 | 3,050 | 3,860 |
| Net income 1 | -1,194 | -1,732 | -606 | 340 | 1,826 | 1,930 | 2,450 | 3,060 |
| Net Debt | -24,053 | -22,410 | -22,227 | -25,003 | -25,971 | - | - | - |
| Reference price 2 | 616.00 | 236.00 | 244.00 | 325.00 | 319.00 | 312.00 | 312.00 | 312.00 |
| Nbr of stocks (in thousands) | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 | 115,163 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/8/24 | 2/14/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.14x | - | - | 1.6% | 226M | |
| 15.82x | 4.21x | 9.72x | 1.29% | 523B | |
| 22.2x | 6.57x | 19.73x | -.--% | 331B | |
| 24.02x | 2.82x | 14.34x | -.--% | 161B | |
| 37.46x | 4.37x | 28.89x | -.--% | 110B | |
| 35.4x | 7.03x | 19.77x | -.--% | 110B | |
| 3.02x | 81.86x | 2.28x | 0.14% | 107B | |
| 86.51x | 5.15x | 24.59x | -.--% | 96.84B | |
| 10.59x | 8.06x | 94.05x | 0.63% | 94.47B | |
| 8.48x | 2.73x | 59.22x | 0.73% | 36.95B | |
| Average | 26.16x | 13.64x | 30.29x | 0.44% | 157.1B | |
| Weighted average by Cap. | 23.90x | 10.30x | 21.00x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4477 Stock
- Valuation BASE,Inc.
Select your edition
All financial news and data tailored to specific country editions
