|
Market Closed -
Japan Exchange
12:00:00 18/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 337.00 JPY | -0.59% |
|
+0.30% | +5.64% |
| 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 | 38,810 | - | - |
| Change | - | -61.25% | 5.65% | 33.9% | -2.43% | 5.7% | - | - |
| Enterprise Value (EV) | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 | 38,810 | 38,810 | 38,810 |
| Change | - | -90.6% | 40.2% | 114.86% | -14.9% | 261.2% | 0% | 0% |
| P/E | -57x | -15.3x | -46x | 111x | 20.1x | 19.6x | 15.4x | 12.3x |
| PBR | 4.55x | 1.99x | 2.16x | 2.81x | 2.51x | 2.51x | 2.37x | 2.17x |
| PEG | - | -0.4x | 0.7x | -1x | 0x | 2.34x | 0.6x | 0.5x |
| Capitalization / Revenue | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x | 1.41x | 1.25x | 1.11x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.41x | 1.25x | 1.11x |
| EV / EBITDA | -0x | -0x | -0x | 0x | - | 15.6x | 12.5x | 9.93x |
| EV / EBIT | -0x | -0x | -0x | 0x | 0x | 16x | 12.7x | 10.1x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 5.33x | 7.76x | 6.35x |
| FCF Yield | 2.57% | -6.51% | -0.48% | 9.65% | 8.86% | 18.8% | 12.9% | 15.7% |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.57% | 1.48% | 1.48% | 1.48% |
| 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 | 337.00 | 337.00 | 337.00 |
| Nbr of stocks (in thousands) | 1,11,453 | 1,12,718 | 1,15,178 | 1,15,782 | 1,15,096 | 1,15,163 | - | - |
| Announcement Date | 09/02/22 | 08/02/23 | 08/02/24 | 14/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.59x | - | - | 1.48% | 25Cr | |
| 14.45x | 3.85x | 8.92x | 1.41% | 48TCr | |
| 20.03x | 5.93x | 17.83x | -.--% | 30TCr | |
| 21.76x | 2.53x | 12.86x | -.--% | 14TCr | |
| 36.41x | 4.25x | 27.73x | -.--% | 10TCr | |
| 31.28x | 6.12x | 17.2x | -.--% | 9.8TCr | |
| 2.9x | 77.78x | 2.17x | 0.14% | 10TCr | |
| 10.1x | 7.3x | 87.65x | 0.68% | 8.69TCr | |
| 74.66x | 4.41x | 21.01x | -.--% | 8.36TCr | |
| 7.58x | 2.89x | 59.9x | 0.79% | 3.27TCr | |
| Average | 23.88x | 12.78x | 28.36x | 0.45% | 14.32TCr | |
| Weighted average by Cap. | 21.38x | 9.84x | 19.28x | 0.54% |
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
