Valuation Baycurrent, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:05:36 2026-06-23 EDT			5-day change	1st Jan Change
32.96 ^USD	-2.49%		-.--%	-21.90%

07-06	BayCurrent Repurchases 12.75 Billion Yen Worth of Shares in June	MT
06-17	BayCurrent Consulting Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT

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	993,936	-	-
Change	-	18.05%	-37.46%	88.99%	-29.31%	45.29%	-	-
Enterprise Value (EV) ¹	672,750	786,297	475,907	908,458	673,517	902,017	870,687	824,386
Change	-	16.88%	-39.47%	90.89%	-25.86%	33.93%	-3.47%	-5.32%
P/E	44.7x	37.4x	20.2x	31.5x	113x	21.6x	17.2x	13x
PBR	16.7x	14.3x	6.91x	10.3x	11.5x	7.58x	6.26x	5.06x
PEG	-	0.9x	1.3x	1.4x	-1.4x	0x	0.7x	0.4x
Capitalization / Revenue	12x	10.8x	5.45x	8.34x	18.8x	5.39x	4.36x	3.46x
EV / Revenue	11.7x	10.3x	5.07x	7.83x	18.5x	4.89x	3.82x	2.87x
EV / EBITDA	31x	26.1x	13.5x	20.9x	-	13.6x	10.5x	7.72x
EV / EBIT	31.3x	26.3x	13.9x	21.3x	118x	14.1x	10.9x	7.88x
EV / FCF	42.4x	37x	-	31.2x	-	16.9x	15.5x	11.1x
FCF Yield	2.36%	2.7%	-	3.2%	-	5.92%	6.45%	8.99%
Dividend per Share ²	26	37	43	62	100	125.9	158.8	205.2
Rate of return	0.57%	0.69%	1.28%	0.97%	2.22%	1.87%	2.36%	3.05%
EPS ²	101.4	143	166	202.2	39.92	311.8	390.5	518.1
Distribution rate	25.6%	25.9%	25.9%	30.7%	251%	40.4%	40.7%	39.6%
Net sales ¹	57,642	76,090	93,909	116,056	36,364	184,461	228,050	287,394
EBITDA ¹	21,733	30,163	35,312	43,489	-	66,157	82,650	106,797
EBIT ¹	21,518	29,916	34,219	42,615	5,706	64,106	79,744	104,559
Net income ¹	15,544	21,910	25,382	30,760	6,063	46,734	58,382	75,517
Net Debt ¹	-20,849	-32,467	-36,123	-59,241	-10,586	-91,919	-123,249	-169,550
Reference price ²	4,535.00	5,350.00	3,354.00	6,364.00	4,505.00	6,730.00	6,730.00	6,730.00
Nbr of stocks (in thousands)	152,943	153,040	152,662	152,058	151,854	147,687	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FTI CONSULTING, INC.	17.42x	1.34x	12.34x	-	4.69B
HACKSAW AB	10.39x	7.05x	8.53x	6.9%	2.32B
ICF INTERNATIONAL, INC.	12.92x	-	-	-	1.39B
NIHON M&A CENTER HOLDINGS INC.	15.86x	3.4x	9.14x	4.23%	1.35B
FUNAI SOKEN HOLDINGS INCORPORATED	15.17x	-	-	4.32%	623M
Average	14.35x	3.93x	10.01x	5.15%	2.07B
Weighted average by Cap.	14.90x	3.26x	10.77x	5.69%