Stock 4477 BASE,INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials BASE,Inc.

Equities

4477

JP3835260005

Internet Services

Market Closed - Japan Exchange
Other stock markets
 11:30:00 01/07/2024 am IST 		5-day change 1st Jan Change
268 JPY -3.94% Intraday chart for BASE,Inc. -2.55% +9.84%
10/05 Base to Issue 450,767 Shares as Restricted Stock Compensation MT
09/05 BASE,Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 35,805 2,14,066 68,655 26,601 28,103 32,269 - -
Enterprise Value (EV) 1 28,610 1,91,795 44,602 4,191 5,876 9,075 7,367 4,263
P/E ratio -45.3 x 346 x -57 x -15.3 x -46 x -285 x 58.2 x 24.9 x
Yield - - - - - - - -
Capitalization / Revenue 9.3 x 25.8 x 6.91 x 2.73 x 2.41 x 2.15 x 1.86 x 1.49 x
EV / Revenue 7.43 x 23.1 x 4.49 x 0.43 x 0.5 x 0.6 x 0.42 x 0.2 x
EV / EBITDA - 227 x -47.9 x -2.87 x -13.9 x 266 x 10.6 x 2.9 x
EV / FCF 34.3 x 72.2 x 25.3 x -2.42 x -43.2 x 3 x 1.83 x 0.71 x
FCF Yield 2.91% 1.39% 3.95% -41.3% -2.31% 33.3% 54.6% 140%
Price to Book 11.3 x 13.2 x 4.55 x 1.99 x 2.16 x 2.47 x 2.36 x 2.16 x
Nbr of stocks (in thousands) 1,02,009 1,09,665 1,11,453 1,12,718 1,15,178 1,15,659 - -
Reference price 2 351.0 1,952 616.0 236.0 244.0 279.0 279.0 279.0
Announcement Date 13/02/20 10/02/21 09/02/22 08/02/23 08/02/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,849 8,288 9,931 9,739 11,680 15,030 17,345 21,619
EBITDA 1 - 845.7 -932 -1,459 -423 34.12 693.2 1,469
EBIT 1 -441 803.2 -977 -1,508 -425 108.1 783.1 1,344
Operating Margin -11.46% 9.69% -9.84% -15.48% -3.64% 0.72% 4.52% 6.22%
Earnings before Tax (EBT) 1 -455 748 -1,218 -1,735 -602 189 1,015 1,147
Net income 1 -459 584 -1,194 -1,732 -606 20.07 605.3 1,129
Net margin -11.93% 7.05% -12.02% -17.78% -5.19% 0.13% 3.49% 5.22%
EPS 2 -7.746 5.636 -10.80 -15.46 -5.310 -0.9800 4.790 11.20
Free Cash Flow 1 833 2,657 1,761 -1,732 -136 3,020 4,020 5,970
FCF margin 21.64% 32.06% 17.73% -17.78% -1.16% 20.09% 23.18% 27.61%
FCF Conversion (EBITDA) - 314.16% - - - 8,850% 579.93% 406.5%
FCF Conversion (Net income) - 454.95% - - - 15,045.03% 664.18% 528.94%
Dividend per Share 2 - - - - - - - -
Announcement Date 13/02/20 10/02/21 09/02/22 08/02/23 08/02/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 2,162 3,681 4,684 2,755 5,247 2,512 2,295 4,807 2,292 2,639 2,518 2,841 5,360 2,976 3,343 3,591 3,586 3,754 4,196
EBITDA - - - - - - - - - - - - - - - - - - -
EBIT 1 -306 612 -270 -487 -707 -272 -597 -869 -297 -340 -271 -15 -287 -133 -4 206 -3 -147 128
Operating Margin -14.15% 16.63% -5.76% -17.68% -13.47% -10.83% -26.01% -18.08% -12.96% -12.88% -10.76% -0.53% -5.35% -4.47% -0.12% 5.74% -0.08% -3.92% 3.05%
Earnings before Tax (EBT) 1 - 613 -273 -724 -945 -299 -621 -920 -295 - -357 - -370 -141 - 211 -3 -147 128
Net income 1 -323 503 -246 -727 -948 -299 -622 -921 -295 -515 -358 - -372 -142 - 213 -3 -147 90
Net margin -14.94% 13.66% -5.25% -26.39% -18.07% -11.9% -27.1% -19.16% -12.87% -19.51% -14.22% - -6.94% -4.77% - 5.93% -0.08% -3.92% 2.14%
EPS - 4.936 -2.240 -6.560 - -2.680 - -8.240 -2.640 - -3.150 - -3.270 -1.240 - 1.850 - - -
Dividend per Share - - - - - - - - - - - - - - - - - - -
Announcement Date 13/02/20 14/08/20 05/08/21 09/02/22 09/02/22 12/05/22 04/08/22 04/08/22 08/11/22 08/02/23 10/05/23 03/08/23 03/08/23 07/11/23 08/02/24 09/05/24 - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 7,195 22,271 24,053 22,410 22,227 23,194 24,902 28,006
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 833 2,657 1,761 -1,732 -136 3,020 4,020 5,970
ROE (net income / shareholders' equity) -18.8% 6% -7.6% -12.1% -4.6% 0.17% 4.08% 8.81%
ROA (Net income/ Total Assets) - 3.83% -3.17% -4.73% -1.19% 0.5% 2% 3.4%
Assets 1 - 15,231 37,621 36,649 50,803 4,015 30,263 33,196
Book Value Per Share 2 30.90 148.0 135.0 119.0 113.0 113.0 118.0 129.0
Cash Flow per Share -7.180 30.20 -10.40 -15.00 -5.280 - - -
Capex 37 32.7 20 26 56 - - -
Capex / Sales 0.96% 0.39% 0.2% 0.27% 0.48% - - -
Announcement Date 13/02/20 10/02/21 09/02/22 08/02/23 08/02/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for BASE,Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
279 JPY
Average target price
350 JPY
Spread / Average Target
+25.45%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
BASE,INC. Stock BASE,Inc.
+9.84% 201M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+26.84% 439B
NETFLIX, INC. Stock Netflix, Inc.
+38.61% 291B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+18.04% 152B
AIRBNB, INC. Stock Airbnb, Inc.
+11.38% 96.26B
PROSUS N.V. Stock Prosus N.V.
+22.05% 87.42B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+66.99% 62.46B
DOORDASH, INC. Stock DoorDash, Inc.
+10.00% 44.48B
NASPERS LIMITED Stock Naspers Limited
+14.04% 34.15B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-15.16% 30.29B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 4477 Stock
  4. Financials BASE,Inc.