|
Delayed
Japan Exchange
09:34:19 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 11,685.00 JPY | +1.61% |
|
+7.75% | +79.77% |
| 10-22 | Japan's Nikkei slides as AI capex caution weighs on chip shares | RE |
| 10-22 | Japan's Nikkei slips as chip shares pressured by AI capex caution | 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 | 1,690,316 | - | - |
| Change | - | - | -29.31% | 147.09% | - | - |
| Enterprise Value (EV) 1 | 672,750 | 908,458 | 618,370 | 1,624,725 | 1,599,206 | 1,576,508 |
| Change | - | - | -31.93% | 162.74% | -1.57% | -1.42% |
| P/E | - | 31.5x | 18.1x | 35.1x | 28x | 22.7x |
| PBR | - | 10.3x | 5.85x | 13.6x | 11.2x | 9.24x |
| PEG | - | - | 0.8x | 1.1x | 1.1x | 1x |
| Capitalization / Revenue | 12x | 8.34x | 4.61x | 8.67x | 6.93x | 5.69x |
| EV / Revenue | 11.7x | 7.83x | 4.17x | 8.33x | 6.56x | 5.31x |
| EV / EBITDA | 30.1x | 20.9x | 11.9x | 23.9x | 18.8x | 15.3x |
| EV / EBIT | 31.3x | 21.3x | 12.1x | 24.7x | 19.3x | 15.6x |
| EV / FCF | 44.2x | 31.2x | 17.7x | 30.5x | 31.2x | 25.3x |
| FCF Yield | 2.26% | 3.2% | 5.66% | 3.27% | 3.2% | 3.95% |
| Dividend per Share 2 | 26 | 62 | 100 | 129.3 | 163.3 | 206.9 |
| Rate of return | 0.57% | 0.97% | 2.22% | 1.12% | 1.42% | 1.8% |
| EPS 2 | - | 202.2 | 249.2 | 327.5 | 410.6 | 505.8 |
| Distribution rate | - | 30.7% | 40.1% | 39.5% | 39.8% | 40.9% |
| Net sales 1 | 57,642 | 116,056 | 148,332 | 195,033 | 243,871 | 297,157 |
| EBITDA 1 | 22,359 | 43,489 | 52,125 | 68,042 | 84,869 | 102,927 |
| EBIT 1 | 21,518 | 42,615 | 50,931 | 65,909 | 82,786 | 100,862 |
| Net income 1 | 15,544 | 30,760 | 37,840 | 48,517 | 59,903 | 72,793 |
| 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 | 11,500.00 | 11,500.00 | 11,500.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.12x | 8.33x | 23.88x | 1.12% | 10.73B | |
| 32.55x | 16.57x | 23.56x | 0.66% | 742B | |
| 40.66x | 7.39x | 26.22x | 0.89% | 89.71B | |
| 22.72x | 4.58x | 9.99x | 0.72% | 69.46B | |
| 11.25x | 1.49x | 7.64x | 0.98% | 47.04B | |
| 45.09x | 1.71x | 9.59x | -.--% | 45.07B | |
| -75.12x | 17.09x | 41.45x | -.--% | 42.01B | |
| 20.04x | 3.41x | 8.12x | 1.58% | 32.54B | |
| 20.48x | 6.23x | 11.95x | -.--% | 26.25B | |
| 10.48x | 2.68x | 6.45x | -.--% | 25.7B | |
| Average | 16.33x | 6.95x | 16.89x | 0.6% | 113.04B | |
| Weighted average by Cap. | 27.09x | 12.89x | 21.28x | 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
