BASE,Inc.
4477・Growth Market・Information & Communication
BASE,Inc.4477
BASE,Inc.4477
Reference Indicators
Market Cap
366¥100M
P/E (Forecast)
23.8x
P/B
2.4x
Dividend Yield (Forecast)
1.61%
ROE
13.0%
EV/EBITDA
6.1x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 9,931 | 9,739 | 11,680 | 15,981 | 20,729 |
Cost of Sales | 4,307 | 5,002 | 6,647 | 8,814 | 10,739 |
Gross Profit | 5,623 | 4,737 | 5,033 | 7,166 | 9,989 |
SG&A Expenses | 6,601 | 6,245 | 5,458 | 6,393 | 8,303 |
Operating Income | -977 | -1,508 | -425 | 772 | 1,686 |
Non-operating Income | 24 | 20 | 21 | 32 | 85 |
Non-operating Expenses | 7 | 7 | 4 | 8 | 127 |
Ordinary Income | -960 | -1,495 | -409 | 796 | 1,644 |
Extraordinary Losses | 258 | 240 | 193 | 867 | — |
Pre-tax Income | -1,218 | -1,735 | -602 | -71 | 1,644 |
Income Taxes | -24 | -3 | 4 | -411 | -187 |
Net Income | -1,194 | -1,732 | -606 | 340 | 1,826 |
EBITDA | -932 | -1,459 | -423 | 802 | 1,748 |
Gross Margin | 56.6% | 48.6% | 43.1% | 44.8% | 48.2% |
Operating Margin | -9.8% | -15.5% | -3.6% | 4.8% | 8.1% |
ROA | -3.7% | -5.5% | -1.6% | 0.7% | 3.2% |
ROE | -7.9% | -12.8% | -4.7% | 2.6% | 13.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| BASE事業 | 10,832 | 1,404 | 13.0% |
| PAYJP事業 | 6,326 | 329 | 5.2% |
| YELL BANK事業 | 1,120 | 520 | 46.4% |
| want jp事業 | 1,139 | -36 | -3.2% |
| Ｅストアーショップサーブ事業 | 1,309 | 187 | 14.3% |