|
Market Closed -
Japan Exchange
09:30:00 27/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 338.00 JPY | -2.31% |
|
-8.65% | +5.96% |
| 10-22 | SBI's Tender Offer for BASE Falls Short, Lifting Stake to Only 0.08% | MT |
| 10-21 | SBIER, Inc. completed the acquisition of 0.08% stake in BASE,Inc. for ¥30.9 million. | CI |
Company Valuation: BASE,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 214,066 | 68,655 | 26,601 | 28,103 | 37,629 | 36,716 |
| Change | - | -67.93% | -61.25% | 5.65% | 33.9% | -2.43% |
| Enterprise Value (EV) 1 | 191,795 | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 |
| Change | - | -76.75% | -90.6% | 40.2% | 114.86% | -14.9% |
| P/E | 375x | -57.1x | -15.3x | -46x | 112x | 20.4x |
| PBR | 13.2x | 4.55x | 1.99x | 2.16x | 2.78x | 2.46x |
| PEG | - | 0x | -0.4x | 0.7x | -1x | 0x |
| Capitalization / Revenue | 25.8x | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x |
| EV / Revenue | 23.1x | 4.49x | 0.43x | 0.5x | 0.79x | 0.52x |
| EV / EBITDA | 227x | -47.9x | -2.87x | -13.9x | 15.7x | 6.14x |
| EV / EBIT | 239x | -45.7x | -2.78x | -13.8x | 16.3x | 6.37x |
| EV / FCF | 65.3x | 21.7x | -3.55x | 1,093x | 3.77x | 2.35x |
| FCF Yield | 1.53% | 4.61% | -28.2% | 0.09% | 26.5% | 42.6% |
| Dividend per Share 2 | - | - | - | - | - | 5 |
| Rate of return | - | - | - | - | - | 1.57% |
| EPS 2 | 5.208 | -10.8 | -15.46 | -5.299 | 2.9 | 15.65 |
| Distribution rate | - | - | - | - | - | 31.9% |
| Net sales 1 | 8,288 | 9,931 | 9,739 | 11,680 | 15,981 | 20,729 |
| EBITDA 1 | 846 | -932 | -1,459 | -423 | 804 | 1,749 |
| EBIT 1 | 804 | -977 | -1,508 | -425 | 774 | 1,687 |
| Net income 1 | 584 | -1,194 | -1,732 | -606 | 340 | 1,826 |
| Net Debt 1 | -22,271 | -24,053 | -22,410 | -22,227 | -25,003 | -25,971 |
| Reference price 2 | 1,952.00 | 616.00 | 236.00 | 244.00 | 325.00 | 319.00 |
| Nbr of stocks (in thousands) | 109,665 | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 |
| Announcement Date | 3/26/21 A | 3/24/22 A | 3/27/23 A | 3/27/24 A | 3/28/25 A | 3/23/26 A |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 253M | |
| 15.38x | 7.46x | 15.94x | 0.28% | 3,860B | |
| 21.59x | 6.33x | 11.31x | 0.34% | 1,612B | |
| 31.36x | 14.68x | 23.21x | 0.57% | 537B | |
| 13.32x | 3.54x | 8.2x | 1.53% | 443B | |
| 17.84x | 5.27x | 15.79x | -.--% | 262B | |
| 18.94x | 1.38x | 9.33x | 1.09% | 249B | |
| 103.92x | 13.8x | 74.1x | -.--% | 216B | |
| 20.83x | 2.37x | 12.07x | -.--% | 135B | |
| 43.31x | 5.03x | 33.2x | -.--% | 118B | |
| Average | 31.83x | 6.65x | 22.57x | 0.42% | 743.33B | |
| Weighted average by Cap. | 21.09x | 7.27x | 16.67x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4477 Stock
- Valuation BASE,Inc.
Select your edition
All financial news and data tailored to specific country editions
