Projected Income Statement: Baycurrent, Inc.

Forecast Balance Sheet: Baycurrent, Inc.

Fiscal Period: February 2025 2026
Net Debt 1 -52,470 -65,733
Change - -25.28%
Announcement Date 5/28/25 5/26/26
1JPY in Million
Estimates

Cash Flow Forecast: Baycurrent, Inc.

Fiscal Period: February 2025 2026
CAPEX 1 866 2,645
Change - 205.43%
Free Cash Flow (FCF) 1 24,415 29,412
Change - 20.47%
Announcement Date 5/28/25 5/26/26
1JPY in Million
Estimates

Forecast Financial Ratios: Baycurrent, Inc.

Fiscal Period: February 2025 2026

Profitability

  
EBITDA Margin (%) 38.86% 36.04%
EBIT Margin (%) 36.72% 34.34%
EBT Margin (%) 36.66% 34.37%
Net margin (%) 26.5% 25.51%
FCF margin (%) 21.04% 19.83%
FCF / Net Income (%) 79.37% 77.73%

Profitability

  
ROA 23.72% 22.56%
ROE 36.5% 35.79%

Financial Health

  
Leverage (Debt/EBITDA) - -
Debt / Free cash flow - -

Capital Intensity

  
CAPEX / Current Assets (%) 0.75% 1.78%
CAPEX / EBITDA (%) 1.92% 4.95%
CAPEX / FCF (%) 3.55% 8.99%

Items per share

  
Cash flow per share 1 398.2 476.2
Change - 19.58%
Dividend per Share 1 62 100
Change - 61.29%
Book Value Per Share 1 620.8 770.7
Change - 24.15%
EPS 1 202.2 249.2
Change - 23.25%
Nbr of stocks (in thousands) 152,058 151,854
Announcement Date 5/28/25 5/26/26
1JPY
Estimates
2025 2026
P/E 31.5x 18.1x
PBR 10.3x 5.85x
EV / Sales 7.89x 4.17x
Yield 0.97% 2.22%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BBB

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 6532 Stock
  4. Financials Baycurrent, Inc.