Switch theme
Sign up to access all valuation multiples
Aeria Inc is a Japanese company engaged in Free-to-Play online gaming business. The company also provides integrated solutions that enable the delivery of content to users.
2002
626
LTM Revenue $127M
LTM EBITDA n/a
$25.5M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Aeria has a last 12-month revenue of $127M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Aeria achieved revenue of $127M and an EBITDA of -$0.4M.
Aeria expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Aeria valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $151M | $127M | XXX | XXX | XXX |
| Gross Profit | $48.0M | $44.8M | XXX | XXX | XXX |
| Gross Margin | 32% | 35% | XXX | XXX | XXX |
| EBITDA | $6.9M | -$0.4M | XXX | XXX | XXX |
| EBITDA Margin | 5% | 0% | XXX | XXX | XXX |
| Net Profit | $1.1M | $3.2M | XXX | XXX | XXX |
| Net Margin | 1% | 3% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Aeria's stock price is JPY 222 (or $1).
Aeria has current market cap of JPY 4.6B (or $30.9M), and EV of JPY 3.8B (or $25.5M).
See Aeria trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $25.5M | $30.9M | XXX | XXX | XXX | XXX | $-0.22 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Aeria has market cap of $30.9M and EV of $25.5M.
Aeria's trades at 0.2x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Aeria's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Aeria and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $25.5M | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | -64.0x | XXX | XXX | XXX |
| P/E | -6.3x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -8.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpAeria's NTM/LTM revenue growth is -100%
Aeria's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Aeria's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Aeria's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Aeria and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -16% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 0% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -106% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 33% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Nazara Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Aeria acquired XXX companies to date.
Last acquisition by Aeria was XXXXXXXX, XXXXX XXXXX XXXXXX . Aeria acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Aeria founded? | Aeria was founded in 2002. |
| Where is Aeria headquartered? | Aeria is headquartered in Japan. |
| How many employees does Aeria have? | As of today, Aeria has 626 employees. |
| Is Aeria publicy listed? | Yes, Aeria is a public company listed on TKS. |
| What is the stock symbol of Aeria? | Aeria trades under 3758 ticker. |
| When did Aeria go public? | Aeria went public in 2004. |
| Who are competitors of Aeria? | Similar companies to Aeria include e.g. Azerion Group, PlaySide Studios, OnMobile, Nazara Technologies. |
| What is the current market cap of Aeria? | Aeria's current market cap is $30.9M |
| What is the current revenue of Aeria? | Aeria's last 12-month revenue is $127M. |
| What is the current EV/Revenue multiple of Aeria? | Current revenue multiple of Aeria is 0.2x. |
| What is the current revenue growth of Aeria? | Aeria revenue growth between 2023 and 2024 was -16%. |
| Is Aeria profitable? | Yes, Aeria is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
