Valuation Baycurrent, Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
7,337.00 ^JPY	-0.53%		-6.22%	+12.88%

08-06	Tranche Update on Baycurrent, Inc.'s Equity Buyback Plan announced on March 18, 2026.	CI
07-31	Baycurrent, Inc.'s Equity Buyback announced on March 18, 2026, has closed with 5,184,200 shares, representing 3.44% for ¥29,998.84 million.	CI

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	1,083,493	-	-
Change	-	18.05%	-37.46%	88.99%	-29.31%	58.38%	-	-
Enterprise Value (EV) ¹	672,750	786,297	475,907	908,458	673,517	1,004,238	973,345	942,212
Change	-	16.88%	-39.47%	90.89%	-25.86%	49.1%	-3.08%	-3.2%
P/E	44.7x	37.4x	20.2x	31.5x	113x	23.1x	18.2x	14.6x
PBR	16.7x	14.3x	6.91x	10.3x	11.5x	8.69x	6.9x	5.69x
PEG	-	0.9x	1.3x	1.4x	-1.4x	0x	0.7x	0.6x
Capitalization / Revenue	12x	10.8x	5.45x	8.34x	18.8x	5.62x	4.57x	3.71x
EV / Revenue	11.7x	10.3x	5.07x	7.83x	18.5x	5.21x	4.11x	3.22x
EV / EBITDA	31x	26.1x	13.5x	20.9x	-	14.7x	11.6x	9.09x
EV / EBIT	31.3x	26.3x	13.9x	21.3x	118x	15.3x	11.9x	9.3x
EV / FCF	42.4x	37x	-	31.2x	-	21.2x	17x	13.5x
FCF Yield	2.36%	2.7%	-	3.2%	-	4.71%	5.88%	7.39%
Dividend per Share ²	26	37	43	62	100	129.1	164.2	200.3
Rate of return	0.57%	0.69%	1.28%	0.97%	2.22%	1.76%	2.24%	2.73%
EPS ²	101.4	143	166	202.2	39.92	318	402.7	503.9
Distribution rate	25.6%	25.9%	25.9%	30.7%	251%	40.6%	40.8%	39.7%
Net sales ¹	57,642	76,090	93,909	116,056	36,364	192,903	237,071	292,336
EBITDA ¹	21,733	30,163	35,312	43,489	-	68,272	83,770	103,672
EBIT ¹	21,518	29,916	34,219	42,615	5,706	65,538	81,520	101,329
Net income ¹	15,544	21,910	25,382	30,760	6,063	47,668	58,761	72,692
Net Debt ¹	-20,849	-32,467	-36,123	-59,241	-10,586	-79,255	-110,148	-141,281
Reference price ²	4,535.00	5,350.00	3,354.00	6,364.00	4,505.00	7,337.00	7,337.00	7,337.00
Nbr of stocks (in thousands)	152,943	153,040	152,662	152,058	151,854	147,675	-	-
Announcement Date	4/14/22 A	4/14/23 A	4/12/24 A	4/10/25 A	4/14/26 A	-	-	-

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.($)
BAYCURRENT, INC.	23.07x	5.21x	14.71x	1.76%	7.05B
FTI CONSULTING, INC.	16.73x	1.21x	11.08x	-	4B
HACKSAW AB	12.05x	8.44x	10.16x	6.03%	2.7B
ICF INTERNATIONAL, INC.	14.56x	-	-	-	1.54B
NIHON M&A CENTER HOLDINGS INC.	14.46x	3.04x	8.19x	4.72%	1.3B
FUNAI SOKEN HOLDINGS INCORPORATED	15.8x	-	-	4.15%	686M
Average	16.11x	4.47x	11.03x	4.17%	2.88B
Weighted average by Cap.	18.19x	4.54x	12.37x	3.21%