|
Market Closed -
OTC Markets
21:59:43 16/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1.850 USD | +32.14% |
|
0.00% | -5.61% |
| 08-31 | SBI Launches Tender Offer for BASE to Forge Capital Alliance; BASE Shares Jump 15% | MT |
| 08-28 | 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 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.09x | 4.02x | 9.32x | 1.35% | 501B | |
| 19.85x | 5.88x | 17.67x | -.--% | 296B | |
| 21.81x | 2.49x | 12.69x | -.--% | 142B | |
| 3.2x | 88.24x | 2.46x | 0.13% | 116B | |
| 36.7x | 4.28x | 27.98x | -.--% | 105B | |
| 29.64x | 5.76x | 16.18x | -.--% | 92.84B | |
| 10.14x | 7.3x | 87.68x | 0.68% | 86.91B | |
| 74.78x | 4.42x | 21.05x | -.--% | 83.78B | |
| 7.52x | 2.87x | 59.42x | 0.8% | 32.36B | |
| Average | 24.30x | 13.92x | 28.27x | 0.33% | 161.73B | |
| Weighted average by Cap. | 21.23x | 11.26x | 19.05x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4477 Stock
- BAINF Stock
- Valuation BASE,Inc.
Select your edition
All financial news and data tailored to specific country editions
