BASEInc is forecast to grow earnings and revenue by 17% and 15.1% per annum respectively. EPS is expected to grow by 17.8% per annum. Return on equity is forecast to be 16.5% in 3 years.
Key information
17.0%
Earnings growth rate
17.80%
EPS growth rate
IT earnings growth
24.9%
Revenue growth rate
15.1%
Future return on equity
16.52%
Analyst coverage
Low
Last updated
15 Mar 2026
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
OTCPK:BAIN.F - Analysts future estimates and past financials data (JPY Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
34,900
3,060
6,110
N/A
1
12/31/2027
31,000
2,450
5,000
N/A
1
12/31/2026
27,600
1,930
7,280
N/A
1
3/31/2026
22,401
2,021
N/A
N/A
N/A
12/31/2025
20,729
1,826
3,268
3,283
N/A
9/30/2025
18,736
559
N/A
N/A
N/A
6/30/2025
17,800
335
2,062
2,079
N/A
3/31/2025
16,961
449
N/A
N/A
N/A
12/31/2024
15,981
340
3,631
3,657
N/A
9/30/2024
14,641
595
N/A
N/A
N/A
6/30/2024
13,645
217
-45
-16
N/A
3/31/2024
12,753
-35
N/A
N/A
N/A
12/31/2023
11,680
-606
-133
-80
N/A
9/30/2023
10,976
-1,030
N/A
N/A
N/A
6/30/2023
10,292
-1,183
-97
-46
N/A
3/31/2023
9,745
-1,791
N/A
N/A
N/A
12/31/2022
9,739
-1,732
-1,734
-1,706
N/A
9/30/2022
9,854
-1,943
N/A
N/A
N/A
6/30/2022
10,054
-1,869
-1,244
-1,219
N/A
3/31/2022
10,206
-1,533
N/A
N/A
N/A
12/31/2021
9,931
-1,194
1,761
1,782
N/A
9/30/2021
9,468
-832
N/A
N/A
N/A
6/30/2021
9,291
-165
1,251
1,273
N/A
3/31/2021
9,401
653
N/A
N/A
N/A
12/31/2020
8,288
584
3,094
3,128
N/A
9/30/2020
7,115
773
N/A
N/A
N/A
6/30/2020
5,843
180
N/A
N/A
N/A
3/31/2020
4,130
-420
N/A
N/A
N/A
12/31/2019
3,849
-459
N/A
870
N/A
12/31/2018
2,352
-854
N/A
N/A
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: BAIN.F's forecast earnings growth (17% per year) is above the savings rate (3.5%).
Earnings vs Market: BAIN.F's earnings (17% per year) are forecast to grow slower than the US market (18.1% per year).
High Growth Earnings: BAIN.F's earnings are forecast to grow, but not significantly.
Revenue vs Market: BAIN.F's revenue (15.1% per year) is forecast to grow faster than the US market (12.9% per year).
High Growth Revenue: BAIN.F's revenue (15.1% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: BAIN.F's Return on Equity is forecast to be low in 3 years time (16.5%).
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/07/16 16:47
End of Day Share Price
2026/06/04 00:00
Earnings
2026/03/31
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
BASE,Inc. is covered by 4 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.