Valuation Baycurrent, Inc.

Stocks

Delayed Japan Exchange 06:30:00 09/09/2026 +04			5-day change	1st Jan Change
7,241.00 ^JPY	-1.28%		-8.18%	+11.40%

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	1,083,198	-	-
Change	-	18.05%	-37.46%	88.99%	-29.31%	58.34%	-	-
Enterprise Value (EV) ¹	672,750	786,297	475,907	908,458	673,517	1,003,791	972,701	941,330
Change	-	16.88%	-39.47%	90.89%	-25.86%	49.04%	-3.1%	-3.23%
P/E	44.7x	37.4x	20.2x	31.5x	113x	22.9x	18.2x	14.6x
PBR	16.7x	14.3x	6.91x	10.3x	11.5x	8.64x	6.99x	5.75x
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	5.61x	4.57x	3.71x
EV / Revenue	11.7x	10.3x	5.07x	7.83x	18.5x	5.2x	4.11x	3.23x
EV / EBITDA	31x	26.1x	13.5x	20.9x	-	14.7x	11.6x	9.07x
EV / EBIT	31.3x	26.3x	13.9x	21.3x	118x	15.3x	11.9x	9.27x
EV / FCF	42.4x	37x	-	31.2x	-	21.2x	17x	13.5x
FCF Yield	2.36%	2.7%	-	3.2%	-	4.71%	5.88%	7.4%
Dividend per Share ²	26	37	43	62	100	131.4	164.2	200.3
Rate of return	0.57%	0.69%	1.28%	0.97%	2.22%	1.79%	2.24%	2.73%
EPS ²	101.4	143	166	202.2	39.92	320.2	403.1	504
Distribution rate	25.6%	25.9%	25.9%	30.7%	251%	41%	40.7%	39.7%
Net sales ¹	57,642	76,090	93,909	116,056	36,364	193,119	236,816	291,735
EBITDA ¹	21,733	30,163	35,312	43,489	-	68,104	83,886	103,809
EBIT ¹	21,518	29,916	34,219	42,615	5,706	65,628	81,707	101,520
Net income ¹	15,544	21,910	25,382	30,760	6,063	47,927	58,911	72,851
Net Debt ¹	-20,849	-32,467	-36,123	-59,241	-10,586	-79,407	-110,497	-141,868
Reference price ²	4,535.00	5,350.00	3,354.00	6,364.00	4,505.00	7,335.00	7,335.00	7,335.00
Nbr of stocks (in thousands)	152,943	153,040	152,662	152,058	151,854	147,675	-	-
Announcement Date	14/04/22	14/04/23	12/04/24	10/04/25	14/04/26	-	-	-

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.	23.12x	5.25x	14.89x	1.78%	7.09B
FTI CONSULTING, INC.	17.14x	1.24x	11.3x	-	4.1B
HACKSAW AB	11.84x	8.28x	9.96x	6.14%	2.65B
ICF INTERNATIONAL, INC.	14.91x	-	-	-	1.58B
NIHON M&A CENTER HOLDINGS INC.	15.07x	3.2x	8.61x	4.53%	1.35B
FUNAI SOKEN HOLDINGS INCORPORATED	15.93x	-	-	4.12%	689M
Average	16.33x	4.49x	11.19x	4.14%	2.91B
Weighted average by Cap.	18.35x	4.51x	12.50x	3.21%