|
Delayed
Japan Exchange
04:30:00 01/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 365.00 JPY | -2.41% |
|
+16.61% | +14.42% |
| 31/08 | SBI Launches Tender Offer for BASE to Forge Capital Alliance; BASE Shares Jump 15% | MT |
| 28/08 | Tranche Update on BASE,Inc.'s Equity Buyback Plan announced on February 12, 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 | 43,071 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | 17.31% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 43,071 | 43,071 | 43,071 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 300.86% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 21.7x | 17.1x | 13.7x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.79x | 2.63x | 2.41x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2.59x | 0.6x | 0.6x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.56x | 1.39x | 1.23x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.56x | 1.39x | 1.23x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 17.4x | 13.9x | 11x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 17.7x | 14.1x | 11.2x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 5.92x | 8.61x | 7.05x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 16.9% | 11.6% | 14.2% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.34% | 1.34% | 1.34% |
| 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 | 374.00 | 374.00 | 374.00 |
| Nbr of stocks (in thousands) | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 | 115,163 | - | - |
| Announcement Date | 9/2/22 | 8/2/23 | 8/2/24 | 14/2/25 | 12/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.74x | - | - | 1.34% | 270M | |
| 15.69x | 4.19x | 9.66x | 1.3% | 520B | |
| 22.61x | 6.69x | 20.09x | -.--% | 337B | |
| 22.98x | 2.7x | 13.77x | -.--% | 155B | |
| 38.33x | 4.5x | 29.74x | -.--% | 112B | |
| 34.62x | 6.83x | 19.21x | -.--% | 108B | |
| 88.72x | 5.36x | 25.53x | -.--% | 100B | |
| 2.79x | 73.83x | 2.06x | 0.15% | 99.8B | |
| 10.6x | 8.03x | 93.67x | 0.63% | 94.08B | |
| 8.46x | 2.72x | 59.09x | 0.74% | 36.87B | |
| Average | 26.65x | 12.76x | 30.31x | 0.42% | 156.32B | |
| Weighted average by Cap. | 24.22x | 9.50x | 21.17x | 0.5% |
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.
Select your edition
All financial news and data tailored to specific country editions
