GoAI
Get started
Rebase, Inc. logo

Rebase, Inc.

5138.T

JPXCommunication ServicesInternet Content & Information

Open in GoAI

Latest quote

¥471

+¥22.00 · +4.90%

Aug 24, 3:30 PM JST

5138.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Rebase, Inc. operates a rental space reservation platform in Japan. It develops and operates instabase, an online marketplace platform that matches people who want to use the space with people who want to rent the space. Rebase, Inc. was incorporated in 2014 and is based in Shibuya, Japan.

Industry
Internet Content & Information
Sector
Communication Services
Headquarters
JP
CEO
Kai Sato
Listed since
Dec 16, 2022
Employees
50

Market position

Day range

Current ¥471

52-week range

Current ¥471

Open
¥473
Previous close
¥449
Volume
3.2K
0.96× average
Average volume
3.34K
Average daily volume
Market cap
2.32B JPY
Beta
0.03
Market reference 1
50-day average
¥418.9
+12.44% above average
200-day average
¥627.49
-24.94% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
1.89B JPY
P/E (TTM)
171.9×
P/B (TTM)
1.83×
P/S (TTM)
1.03×
EV / EBITDA
12.92×
Earnings yield
2.50%
Free cash flow yield
-1.77%
Dividend yield
0.00%

Profitability & efficiency

Gross margin
94.56%
Operating margin
-0.53%
Net margin
0.60%
Return on equity
5.80%
Return on assets
3.28%
Return on invested capital
5.19%

Financial health

Debt / equity
0.24×
Current ratio
1.51×
Altman Z-score
3.48
Piotroski F-score
2 of 9

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends107%70%32%-6%Gross margin, FY2021: 97.93%Gross margin, FY2022: 97.87%Gross margin, FY2023: 96.12%Gross margin, FY2024: 96.07%Gross margin, FY2025: 95.05%Operating margin, FY2021: 23.77%Operating margin, FY2022: 22.00%Operating margin, FY2023: 22.49%Operating margin, FY2024: 25.28%Operating margin, FY2025: 4.46%Net margin, FY2021: 15.70%Net margin, FY2022: 13.66%Net margin, FY2023: 15.35%Net margin, FY2024: 18.83%Net margin, FY2025: 3.42%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 97.93%. Gross margin FY2022 97.87%. Gross margin FY2023 96.12%. Gross margin FY2024 96.07%. Gross margin FY2025 95.05%. Operating margin FY2021 23.77%. Operating margin FY2022 22.00%. Operating margin FY2023 22.49%. Operating margin FY2024 25.28%. Operating margin FY2025 4.46%. Net margin FY2021 15.70%. Net margin FY2022 13.66%. Net margin FY2023 15.35%. Net margin FY2024 18.83%. Net margin FY2025 3.42%.

Income trends

Revenue

2.18B JPY+13.19%

Operating income

97.17M JPY-80.05%

Net income

74.49M JPY-79.48%
Income trends across reported periods2.39B JPY1.55B JPY706.46M JPY−136.17M JPYRevenue, FY2021: 890.24M JPYRevenue, FY2022: 1.16B JPYRevenue, FY2023: 1.49B JPYRevenue, FY2024: 1.93B JPYRevenue, FY2025: 2.18B JPYOperating income, FY2021: 211.62M JPYOperating income, FY2022: 255.34M JPYOperating income, FY2023: 335.11M JPYOperating income, FY2024: 487.06M JPYOperating income, FY2025: 97.17M JPYNet income, FY2021: 139.75M JPYNet income, FY2022: 158.49M JPYNet income, FY2023: 228.78M JPYNet income, FY2024: 362.92M JPYNet income, FY2025: 74.49M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 890.24M JPY. Revenue FY2022 1.16B JPY. Revenue FY2023 1.49B JPY. Revenue FY2024 1.93B JPY. Revenue FY2025 2.18B JPY. Operating income FY2021 211.62M JPY. Operating income FY2022 255.34M JPY. Operating income FY2023 335.11M JPY. Operating income FY2024 487.06M JPY. Operating income FY2025 97.17M JPY. Net income FY2021 139.75M JPY. Net income FY2022 158.49M JPY. Net income FY2023 228.78M JPY. Net income FY2024 362.92M JPY. Net income FY2025 74.49M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue2.18B JPY1.93B JPY1.49B JPY1.16B JPY890.24M JPY
Cost of goods sold107.97M JPY75.66M JPY57.81M JPY24.78M JPY18.45M JPY
Gross profit2.07B JPY1.85B JPY1.43B JPY1.14B JPY871.8M JPY
Selling, general, and administrative1.98B JPY1.36B JPY1.09B JPY869M JPY657M JPY
Operating expenses1.98B JPY1.36B JPY1.1B JPY880.45M JPY660.17M JPY
Interest income2.62M JPY707K JPY8K JPY5K JPY5K JPY
Interest expense521K JPY——19K JPY468K JPY
Depreciation and amortization49.18M JPY37.72M JPY33.82M JPY25.77M JPY9.15M JPY
Operating income97.17M JPY487.06M JPY335.11M JPY255.34M JPY211.62M JPY
Net income74.49M JPY362.92M JPY228.78M JPY158.49M JPY139.75M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-3.72

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates28.3516.875.38-6.1Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 13, 2024: actual 16.3, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 13, 2025: actual 22.48, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 14, 2025: actual 25.97, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 13, 2025: actual 8.7, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 13, 2025: actual 0.8, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 3.96, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 14, 2026: actual 1.7, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 13, 2026: actual -3.72, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Quarterly Revenue actual values compared with estimates632.32M578.11M523.89M469.68MQ1 '25BeatQ2 '25MissQ3 '25MissQ4 '25MissQ1 '26MissQ2 '26BeatQ3 '26MissQ4 '26Estimate
Q1 2025, reported Feb 13, 2025: actual 548M JPY, estimate 533M JPY, surprise +2.81%, Beat. Q2 2025, reported May 14, 2025: actual 510M JPY, estimate 514M JPY, surprise -0.78%, Miss. Q3 2025, reported Aug 13, 2025: actual 494M JPY, estimate 508M JPY, surprise -2.76%, Miss. Q4 2025, reported Nov 13, 2025: actual 506M JPY, estimate 519M JPY, surprise -2.50%, Miss. Q1 2026, reported Feb 13, 2026: actual 604M JPY, estimate 608M JPY, surprise -0.66%, Miss. Q2 2026, reported May 14, 2026: actual 577M JPY, estimate 556M JPY, surprise +3.78%, Beat. Q3 2026, reported Aug 13, 2026: actual 568M JPY, estimate 570M JPY, surprise -0.35%, Miss. Q4 2026, reported Nov 18, 2026: actual —, estimate 567M JPY, surprise —, Comparison unavailable.

Corporate actions

Corporate action history

Dividend

Ex-dividend Mar 28, 2025

¥35.00

Special

Record Mar 31, 2025 · Payment Jun 25, 2025

5138.T peers

SoftBank Group Corp. logo

9984.T

SoftBank Group Corp.

¥4,975

-5.33%

NTT, Inc. logo

9432.T

NTT, Inc.

¥166.5

+0.24%

SoftBank Corp. logo

9434.T

SoftBank Corp.

¥235

+0.51%

KDDI Corporation logo

9433.T

KDDI Corporation

¥2,877

-1.32%

Toho Co., Ltd. logo

9602.T

Toho Co., Ltd.

¥1,566

+1.46%

Dentsu Group Inc. logo

4324.T

Dentsu Group Inc.

¥3,584

+1.85%

Continue in GoAI

Research 5138.T

research.disclaimer