|
Market Closed -
Japan Exchange
09:30:00 07/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 343.00 JPY | -1.15% |
|
-8.29% | +7.52% |
| 08-31 | SBI Launches Tender Offer for BASE to Forge Capital Alliance; BASE Shares Jump 15% | MT |
| 08-28 | Tranche Update on BASE,Inc.'s Equity Buyback Plan announced on February 12, 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 | 39,962 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | 8.84% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 39,962 | 39,962 | 39,962 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 271.92% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 20.2x | 15.8x | 12.7x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.59x | 2.44x | 2.23x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2.41x | 0.6x | 0.5x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.45x | 1.29x | 1.15x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.45x | 1.29x | 1.15x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 16.1x | 12.9x | 10.2x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 16.4x | 13.1x | 10.4x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 5.49x | 7.99x | 6.54x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 18.2% | 12.5% | 15.3% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.44% | 1.44% | 1.44% |
| 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 | 347.00 | 347.00 | 347.00 |
| Nbr of stocks (in thousands) | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 | 115,163 | - | - |
| Announcement Date | 2/9/22 A | 2/8/23 A | 2/8/24 A | 2/14/25 A | 2/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.17x | - | - | 1.44% | 256M | |
| 21.83x | 6.46x | 19.4x | -.--% | 326B | |
| 23.01x | 2.71x | 13.79x | -.--% | 155B | |
| 38.22x | 4.48x | 29.65x | -.--% | 112B | |
| 34.37x | 6.78x | 19.06x | -.--% | 107B | |
| 2.8x | 74.2x | 2.07x | 0.15% | 102B | |
| 81.15x | 4.87x | 23.2x | -.--% | 91.74B | |
| 10.25x | 7.64x | 91.63x | 0.66% | 91.17B | |
| 8.19x | 3.12x | 64.55x | 0.73% | 35.68B | |
| 192.2x | 2.93x | 85.54x | -.--% | 31.43B | |
| Average | 43.22x | 12.58x | 38.77x | 0.3% | 105.15B | |
| Weighted average by Cap. | 31.98x | 12.04x | 28.05x | 0.1% |
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
- Valuation BASE,Inc.
Select your edition
All financial news and data tailored to specific country editions
