Valuation Baycurrent, Inc.

Stocks

Delayed Japan Exchange 10:30:00 09/09/2026 +04			5-day change	1st Jan Change
7,215.00 ^JPY	-1.64%		-11.40%	+11.00%

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	1,065,477	-	-
Change	-	18.05%	-37.46%	88.99%	-29.31%	55.75%	-	-
Enterprise Value (EV) ¹	672,750	786,297	475,907	908,458	673,517	986,070	954,980	923,609
Change	-	16.88%	-39.47%	90.89%	-25.86%	46.41%	-3.15%	-3.28%
P/E	44.7x	37.4x	20.2x	31.5x	113x	22.5x	17.9x	14.3x
PBR	16.7x	14.3x	6.91x	10.3x	11.5x	8.5x	6.87x	5.66x
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	5.52x	4.5x	3.65x
EV / Revenue	11.7x	10.3x	5.07x	7.83x	18.5x	5.11x	4.03x	3.17x
EV / EBITDA	31x	26.1x	13.5x	20.9x	-	14.5x	11.4x	8.9x
EV / EBIT	31.3x	26.3x	13.9x	21.3x	118x	15x	11.7x	9.1x
EV / FCF	42.4x	37x	-	31.2x	-	20.9x	16.7x	13.3x
FCF Yield	2.36%	2.7%	-	3.2%	-	4.8%	5.99%	7.54%
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%	1.82%	2.28%	2.78%
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	7,215.00	7,215.00	7,215.00
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.	22.91x	5.2x	14.74x	1.79%	7.02B
FTI CONSULTING, INC.	17.06x	1.23x	11.26x	-	4.08B
HACKSAW AB	11.57x	8.08x	9.72x	6.28%	2.6B
ICF INTERNATIONAL, INC.	14.78x	-	-	-	1.56B
NIHON M&A CENTER HOLDINGS INC.	14.74x	3.11x	8.38x	4.64%	1.32B
FUNAI SOKEN HOLDINGS INCORPORATED	16.02x	-	-	4.1%	693M
Average	16.18x	4.40x	11.03x	4.2%	2.88B
Weighted average by Cap.	18.19x	4.43x	12.37x	3.25%