|
Market Closed -
OTC Markets
15:32:47 2026-06-04 EDT
|
5-day change | 1st Jan Change | ||
| 1.400 USD | -24.73% |
|
-.--% | -28.57% |
| 08-27 | SBIER, Inc. proposed to acquire 20% stake in BASE,Inc. for ¥8.1 billion. | CI |
| 08-05 | BASE,Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 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 | 36,392 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | -0.88% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 36,392 | 36,392 | 36,392 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 238.69% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 18.4x | 14.4x | 11.6x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.36x | 2.22x | 2.03x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2.2x | 0.5x | 0.5x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.32x | 1.17x | 1.04x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.32x | 1.17x | 1.04x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 14.7x | 11.7x | 9.31x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 15x | 11.9x | 9.43x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 5x | 7.28x | 5.96x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 20% | 13.7% | 16.8% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.58% | 1.58% | 1.58% |
| 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 | 316.00 | 316.00 | 316.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.77x | 4.21x | 9.71x | 1.29% | 522B | |
| 22.8x | 6.74x | 20.25x | -.--% | 340B | |
| 23.95x | 2.82x | 14.34x | -.--% | 161B | |
| 35.8x | 7.09x | 19.94x | -.--% | 112B | |
| 38.63x | 4.54x | 30x | -.--% | 113B | |
| 2.77x | 72.98x | 2.03x | 0.15% | 98.29B | |
| 90.63x | 5.48x | 26.11x | -.--% | 103B | |
| 10.7x | 8.09x | 94.45x | 0.63% | 94.88B | |
| 8.48x | 2.73x | 59.24x | 0.73% | 36.96B | |
| Average | 27.73x | 12.74x | 30.67x | 0.31% | 175.63B | |
| Weighted average by Cap. | 24.74x | 9.40x | 21.45x | 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
- BAINF Stock
- Valuation BASE,Inc.
Select your edition
All financial news and data tailored to specific country editions
