|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 306.00 JPY | +0.33% |
|
-2.24% | -4.08% |
| 05-12 | BASE Extends Confidentiality Agreement With Shareholder Hiroyuki Maki | MT |
| 05-12 | BASE,Inc. Reports Earnings Results for the First Quarter Ended March 31, 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 | 35,238 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | -4.02% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 35,238 | 35,238 | 35,238 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 227.96% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 17.8x | 14x | 11.2x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.28x | 2.15x | 1.97x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2.12x | 0.5x | 0.5x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.28x | 1.14x | 1.01x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.28x | 1.14x | 1.01x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 14.2x | 11.4x | 9.01x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 14.5x | 11.6x | 9.13x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 4.84x | 7.05x | 5.77x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 20.7% | 14.2% | 17.3% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.63% | 1.63% | 1.63% |
| 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 | 306.00 | 306.00 | 306.00 |
| Nbr of stocks (in thousands) | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 | 115,157 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.73x | - | - | 1.64% | 215M | |
| 14.9x | 4.05x | 9.47x | 1.38% | 507B | |
| 19.66x | 5.82x | 17.49x | -.--% | 293B | |
| 22.4x | 2.4x | 12.44x | -.--% | 139B | |
| 34.01x | 4.15x | 27.34x | -.--% | 102B | |
| 3.79x | 77.34x | 2.8x | 0.14% | 98.3B | |
| 10.61x | 7.77x | 89.06x | 0.65% | 90.99B | |
| 28.88x | 5.46x | 15.41x | -.--% | 87.16B | |
| 72.46x | 4.24x | 20.7x | -.--% | 80.33B | |
| 8.21x | 2.72x | 42.73x | 0.75% | 36.64B | |
| Average | 23.27x | 12.66x | 26.38x | 0.46% | 143.44B | |
| Weighted average by Cap. | 20.82x | 9.58x | 19.09x | 0.56% |
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
