Valuation Baycurrent, Inc. OTC Markets

Stocks

Market Closed - OTC Markets 12:16:41 2026-08-21 EDT			5-day change	1st Jan Change
45.31 ^USD	-3.08%		-3.08%	+7.37%

08-06	Tranche Update on Baycurrent, Inc.'s Equity Buyback Plan announced on March 18, 2026.	CI
07-30	Baycurrent, Inc.'s Equity Buyback announced on March 18, 2026, has closed with 5,184,200 shares, representing 3.44% for ¥29,998.84 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	693,599	818,764	512,030	967,699	684,103	1,153,344	-	-
Change	-	18.05%	-37.46%	88.99%	-29.31%	68.59%	-	-
Enterprise Value (EV) ¹	672,750	786,297	475,907	908,458	673,517	1,073,937	1,042,846	1,011,476
Change	-	16.88%	-39.47%	90.89%	-25.86%	59.45%	-2.89%	-3.01%
P/E	44.7x	37.4x	20.2x	31.5x	113x	24.4x	19.4x	15.5x
PBR	16.7x	14.3x	6.91x	10.3x	11.5x	9.2x	7.44x	6.12x
PEG	-	0.9x	1.3x	1.4x	-1.4x	0x	0.7x	0.6x
Capitalization / Revenue	12x	10.8x	5.45x	8.34x	18.8x	5.97x	4.87x	3.95x
EV / Revenue	11.7x	10.3x	5.07x	7.83x	18.5x	5.56x	4.4x	3.47x
EV / EBITDA	31x	26.1x	13.5x	20.9x	-	15.8x	12.4x	9.74x
EV / EBIT	31.3x	26.3x	13.9x	21.3x	118x	16.4x	12.8x	9.96x
EV / FCF	42.4x	37x	-	31.2x	-	22.7x	18.2x	14.5x
FCF Yield	2.36%	2.7%	-	3.2%	-	4.4%	5.48%	6.89%
Dividend per Share ²	26	37	43	62	100	131.4	164.2	200.3
Rate of return	0.57%	0.69%	1.28%	0.97%	2.22%	1.68%	2.1%	2.56%
EPS ²	101.4	143	166	202.2	39.92	320.2	403.1	504
Distribution rate	25.6%	25.9%	25.9%	30.7%	251%	41%	40.7%	39.7%
Net sales ¹	57,642	76,090	93,909	116,056	36,364	193,119	236,816	291,735
EBITDA ¹	21,733	30,163	35,312	43,489	-	68,104	83,886	103,809
EBIT ¹	21,518	29,916	34,219	42,615	5,706	65,628	81,707	101,520
Net income ¹	15,544	21,910	25,382	30,760	6,063	47,927	58,911	72,851
Net Debt ¹	-20,849	-32,467	-36,123	-59,241	-10,586	-79,407	-110,497	-141,868
Reference price ²	4,535.00	5,350.00	3,354.00	6,364.00	4,505.00	7,810.00	7,810.00	7,810.00
Nbr of stocks (in thousands)	152,943	153,040	152,662	152,058	151,854	147,675	-	-
Announcement Date	4/14/22	4/14/23	4/12/24	4/10/25	4/14/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAYCURRENT, INC.	24.35x	5.55x	15.74x	1.69%	7.24B
FTI CONSULTING, INC.	17.57x	1.26x	11.54x	-	4.2B
HACKSAW AB	11.19x	7.79x	9.37x	6.49%	2.52B
ICF INTERNATIONAL, INC.	15.05x	-	-	-	1.59B
NIHON M&A CENTER HOLDINGS INC.	15.64x	3.34x	9x	4.37%	1.36B
Average	16.76x	4.49x	11.41x	4.18%	3.38B
Weighted average by Cap.	19.13x	4.54x	12.94x	3.1%