|
Market Closed -
Japan Exchange
14:30:00 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 332.00 JPY | -2.92% |
|
-2.06% | +4.08% |
| 10-22 | SBI's Tender Offer for BASE Falls Short, Lifting Stake to Only 0.08% | MT |
| 10-21 | SBIER, Inc. completed the acquisition of 0.08% stake in BASE,Inc. for ¥30.9 million. | CI |
Company Valuation: BASE,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 214,066 | 68,655 | 26,601 | 28,103 | 37,629 | 36,716 |
| Change | - | -67.93% | -61.25% | 5.65% | 33.9% | -2.43% |
| Enterprise Value (EV) 1 | 191,795 | 44,602 | 4,191 | 5,876 | 12,626 | 10,745 |
| Change | - | -76.75% | -90.6% | 40.2% | 114.86% | -14.9% |
| P/E | 375x | -57.1x | -15.3x | -46x | 112x | 20.4x |
| PBR | 13.2x | 4.55x | 1.99x | 2.16x | 2.78x | 2.46x |
| PEG | - | 0x | -0.4x | 0.7x | -1x | 0x |
| Capitalization / Revenue | 25.8x | 6.91x | 2.73x | 2.41x | 2.35x | 1.77x |
| EV / Revenue | 23.1x | 4.49x | 0.43x | 0.5x | 0.79x | 0.52x |
| EV / EBITDA | 227x | -47.9x | -2.87x | -13.9x | 15.7x | 6.14x |
| EV / EBIT | 239x | -45.7x | -2.78x | -13.8x | 16.3x | 6.37x |
| EV / FCF | 65.3x | 21.7x | -3.55x | 1,093x | 3.77x | 2.35x |
| FCF Yield | 1.53% | 4.61% | -28.2% | 0.09% | 26.5% | 42.6% |
| Dividend per Share 2 | - | - | - | - | - | 5 |
| Rate of return | - | - | - | - | - | 1.57% |
| EPS 2 | 5.208 | -10.8 | -15.46 | -5.299 | 2.9 | 15.65 |
| Distribution rate | - | - | - | - | - | 31.9% |
| Net sales 1 | 8,288 | 9,931 | 9,739 | 11,680 | 15,981 | 20,729 |
| EBITDA 1 | 846 | -932 | -1,459 | -423 | 804 | 1,749 |
| EBIT 1 | 804 | -977 | -1,508 | -425 | 774 | 1,687 |
| Net income 1 | 584 | -1,194 | -1,732 | -606 | 340 | 1,826 |
| Net Debt 1 | -22,271 | -24,053 | -22,410 | -22,227 | -25,003 | -25,971 |
| Reference price 2 | 1,952.00 | 616.00 | 236.00 | 244.00 | 325.00 | 319.00 |
| Nbr of stocks (in thousands) | 109,665 | 111,453 | 112,718 | 115,178 | 115,782 | 115,096 |
| Announcement Date | 26/3/21 | 24/3/22 | 27/3/23 | 27/3/24 | 28/3/25 | 23/3/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 243M | |
| 14.2x | 6.63x | 14.54x | 0.32% | 3,431B | |
| 21.12x | 6.17x | 11.08x | 0.34% | 1,572B | |
| 32.52x | 15.08x | 23.88x | 0.55% | 556B | |
| 13.19x | 3.51x | 8.12x | 1.54% | 440B | |
| 17.32x | 5.12x | 15.36x | -.--% | 255B | |
| 18.4x | 1.35x | 9.08x | 1.12% | 244B | |
| 97.31x | 12.89x | 69.26x | -.--% | 203B | |
| 20.54x | 2.34x | 11.91x | -.--% | 133B | |
| 45.11x | 5.24x | 34.59x | -.--% | 122B | |
| Average | 31.08x | 6.48x | 21.98x | 0.43% | 695.57B | |
| Weighted average by Cap. | 20.51x | 6.84x | 15.83x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4477 Stock
- Valuation BASE,Inc.
Select your edition
All financial news and data tailored to specific country editions
