Company Valuation: Baycurrent, Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2025 2026
Market Cap 1 967,699 684,103
Change - -29.31%
Enterprise Value (EV) 1 915,229 618,370
Change - -32.44%
P/E 31.5x 18.1x
PBR 10.3x 5.85x
PEG - 0.8x
Capitalization / Revenue 8.34x 4.61x
EV / Revenue 7.89x 4.17x
EV / EBITDA 20.3x 11.6x
EV / EBIT 21.5x 12.1x
EV / FCF 37.5x 21x
FCF Yield 2.67% 4.76%
Dividend per Share 2 62 100
Rate of return 0.97% 2.22%
EPS 2 202.2 249.2
Distribution rate 30.7% 40.1%
Net sales 1 116,056 148,332
EBITDA 1 45,104 53,456
EBIT 1 42,615 50,931
Net income 1 30,760 37,840
Net Debt 1 -52,470 -65,733
Reference price 2 6,364.00 4,505.00
Nbr of stocks (in thousands) 152,058 151,854
Announcement Date 5/28/25 A 5/26/26 A
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.2B
15.17x1.12x10.23x - 3.63B
11.75x8.21x9.88x6.19% 2.58B
14.15x - - - 1.5B
14.52x3.09x8.29x4.68% 1.28B
16.16x - - 4.03% 690M
Average 14.35x 4.14x 9.47x 4.96% 2.81B
Weighted average by Cap. 14.09x 3.90x 9.78x 5.43%

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

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