|
Market Closed -
Japan Exchange
10:30:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 10,195.00 JPY | +17.25% |
|
+16.54% | +56.85% |
| 10-16 | Tech Rebound Lifts Asian Stock Markets | MT |
| 10-16 | Japan's Nikkei snaps 6-day losing streak as AI shares rebound | RE |
Company Valuation: Baycurrent, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 693,599 | 967,699 | 684,103 | 1,498,502 | - | - |
| Change | - | - | -29.31% | 119.05% | - | - |
| Enterprise Value (EV) 1 | 672,750 | 908,458 | 618,370 | 1,432,911 | 1,407,392 | 1,384,693 |
| Change | - | - | -31.93% | 131.72% | -1.78% | -1.61% |
| P/E | - | 31.5x | 18.1x | 31.3x | 24.9x | 20.3x |
| PBR | - | 10.3x | 5.85x | 12.1x | 9.95x | 8.19x |
| PEG | - | - | 0.8x | 1x | 1x | 0.9x |
| Capitalization / Revenue | 12x | 8.34x | 4.61x | 7.71x | 6.18x | 5.08x |
| EV / Revenue | 11.7x | 7.83x | 4.17x | 7.38x | 5.81x | 4.69x |
| EV / EBITDA | 30.1x | 20.9x | 11.9x | 21.2x | 16.7x | 13.5x |
| EV / EBIT | 31.3x | 21.3x | 12.1x | 21.8x | 17.1x | 13.8x |
| EV / FCF | 44.2x | 31.2x | 17.7x | 26.9x | 27.5x | 22.3x |
| FCF Yield | 2.26% | 3.2% | 5.66% | 3.71% | 3.64% | 4.49% |
| Dividend per Share 2 | 26 | 62 | 100 | 129.3 | 162.9 | 206.2 |
| Rate of return | 0.57% | 0.97% | 2.22% | 1.27% | 1.6% | 2.02% |
| EPS 2 | - | 202.2 | 249.2 | 326.1 | 408.8 | 503.1 |
| Distribution rate | - | 30.7% | 40.1% | 39.7% | 39.8% | 41% |
| Net sales 1 | 57,642 | 116,056 | 148,332 | 194,233 | 242,407 | 295,126 |
| EBITDA 1 | 22,359 | 43,489 | 52,125 | 67,749 | 84,333 | 102,350 |
| EBIT 1 | 21,518 | 42,615 | 50,931 | 65,616 | 82,250 | 100,285 |
| Net income 1 | 15,544 | 30,760 | 37,840 | 48,302 | 59,624 | 72,385 |
| Net Debt 1 | -20,849 | -59,241 | -65,733 | -65,591 | -91,110 | -113,809 |
| Reference price 2 | 4,535.00 | 6,364.00 | 4,505.00 | 10,195.00 | 10,195.00 | 10,195.00 |
| Nbr of stocks (in thousands) | 152,943 | 152,058 | 151,854 | 146,984 | - | - |
| Announcement Date | 14/04/22 | 10/04/25 | 14/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.27x | 7.38x | 21.15x | 1.27% | 9.49B | |
| 32.13x | 16.36x | 23.25x | 0.67% | 739B | |
| 38.77x | 7.05x | 25.02x | 0.93% | 84.85B | |
| 22.33x | 4.42x | 9.73x | 0.76% | 64.09B | |
| 11.14x | 1.48x | 7.61x | 0.99% | 48.5B | |
| 46.36x | 1.75x | 9.77x | -.--% | 47.09B | |
| -78.3x | 17.67x | 42.64x | -.--% | 45.36B | |
| 19.4x | 3.32x | 7.92x | 1.63% | 31.15B | |
| 20.05x | 6.12x | 11.74x | -.--% | 26.25B | |
| 10.06x | 2.6x | 6.3x | -.--% | 25.29B | |
| Average | 15.32x | 6.82x | 16.51x | 0.62% | 112.11B | |
| Weighted average by Cap. | 26.15x | 12.78x | 21.06x | 0.65% |
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
- 6532 Stock
- Valuation Baycurrent, Inc.
Select your edition
All financial news and data tailored to specific country editions
