BASE FOOD INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 364 JPY | +0.28% |
|
-1.62% | -24.48% |
| 2022 | BASE FOOD Inc. has completed an IPO in the amount of ¥5.12584 billion. | CI |
| 2022 | BASE FOOD Inc. has filed an IPO. | CI |
Valuation
| Fiscal Period: February | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 23,914 | 19,442 | - | - |
| Enterprise Value (EV) 1 | 22,148 | 23,416 | 19,442 | 19,442 |
| P/E ratio | -19 x | -26.2 x | 303 x | 51.9 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.43 x | 1.57 x | 1.01 x | 0.84 x |
| EV / Revenue | 2.43 x | 1.57 x | 1.01 x | 0.84 x |
| EV / EBITDA | - | - | - | - |
| EV / FCF | -2,91,63,597 x | - | - | - |
| FCF Yield | -0% | - | - | - |
| Price to Book | 14.6 x | 27.2 x | - | - |
| Nbr of stocks (in thousands) | 49,512 | 53,559 | - | - |
| Reference price 2 | 483.0 | 363.0 | 363.0 | 363.0 |
| Announcement Date | 14/04/23 | 15/04/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 9,857 | 14,874 | 19,300 | 23,100 |
| EBITDA | - | - | - | - |
| EBIT 1 | -970 | -902 | 100 | 550 |
| Operating Margin | -9.84% | -6.06% | 0.52% | 2.38% |
| Earnings before Tax (EBT) | -1,002 | -894 | - | - |
| Net income 1 | -1,008 | -856 | 60 | 360 |
| Net margin | -10.23% | -5.76% | 0.31% | 1.56% |
| EPS 2 | -25.44 | -16.83 | 1.200 | 7.000 |
| Free Cash Flow | -820 | - | - | - |
| FCF margin | -8.32% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 14/04/23 | 15/04/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2023 S1 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,585 | 3,739 | 4,371 | 8,110 | 3,455 | 3,309 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | -380 | 254 | -126 | -379 | -397 |
| Operating Margin | - | -10.16% | 5.81% | -1.55% | -10.97% | -12% |
| Earnings before Tax (EBT) | - | -381 | - | -126 | -392 | - |
| Net income 1 | -382 | -382 | 252 | -130 | -393 | -333 |
| Net margin | -8.33% | -10.22% | 5.77% | -1.6% | -11.37% | -10.06% |
| EPS | - | -7.720 | - | -2.590 | -7.770 | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 12/10/22 | 14/07/23 | 13/10/23 | 13/10/23 | 15/01/24 | 15/04/24 |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | 1,766 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | -820 | - | - | - |
| ROE (net income / shareholders' equity) | -88.4% | -69% | - | - |
| ROA (Net income/ Total Assets) | - | -25.9% | - | - |
| Assets 1 | - | 3,307 | - | - |
| Book Value Per Share | 33.10 | 16.20 | - | - |
| Cash Flow per Share | -25.00 | -16.20 | - | - |
| Capex | 88 | - | - | - |
| Capex / Sales | 0.89% | - | - | - |
| Announcement Date | 14/04/23 | 15/04/24 | - | - |
1JPY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -24.48% | 13Cr | |
| -18.46% | 1.85TCr | |
| +20.78% | 871.91Cr | |
| +7.77% | 514.13Cr | |
| +8.83% | 462.12Cr | |
| -7.63% | 320.07Cr | |
| +15.66% | 194.5Cr | |
| -14.75% | 142.63Cr | |
| -24.12% | 88Cr | |
| -8.23% | 55Cr |
- Stock Market
- Equities
- 2936 Stock
- Financials BASE FOOD Inc.
