|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 290.00 JPY | +0.35% |
|
+2.11% | -9.09% |
| 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 | 33,280 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | -9.36% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 33,280 | 33,280 | 33,280 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 209.74% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 16.8x | 13.2x | 10.6x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.16x | 2.03x | 1.86x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2x | 0.5x | 0.4x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.21x | 1.07x | 0.95x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.21x | 1.07x | 0.95x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 13.4x | 10.7x | 8.51x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 13.7x | 10.9x | 8.62x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 4.57x | 6.66x | 5.45x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 21.9% | 15% | 18.4% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.73% | 1.73% | 1.73% |
| 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 | 289.00 | 289.00 | 289.00 |
| Nbr of stocks (in thousands) | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 | 115,157 | - | - |
| Announcement Date | 09/02/22 | 08/02/23 | 08/02/24 | 14/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.69x | - | - | 1.74% | 203M | |
| 16.08x | 4.4x | 10.24x | 1.28% | 548B | |
| 21.05x | 6.23x | 18.72x | -.--% | 318B | |
| 24.31x | 2.59x | 13.37x | -.--% | 150B | |
| 4.44x | 93.96x | 3.4x | 0.12% | 111B | |
| 33.23x | 4.05x | 26.53x | -.--% | 99.77B | |
| 11.17x | 8.46x | 96.74x | 0.63% | 97.54B | |
| 28.1x | 5.29x | 14.93x | -.--% | 84.84B | |
| 74.11x | 4.36x | 21.28x | -.--% | 82.5B | |
| 7.77x | 3.05x | 46.76x | 0.67% | 40.9B | |
| Average | 23.69x | 14.71x | 28.00x | 0.45% | 153.3B | |
| Weighted average by Cap. | 21.45x | 11.32x | 20.21x | 0.53% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
