Switch theme
Sign up to access all valuation multiples
Anycolor Inc is an entertainment startup that supports and manages the NIJISANJI Project. The company produces the VTuber/Virtual Liver project NIJISANJI, global VTuber projects, and other new ventures.
2017
n/a
LTM Revenue $270M
LTM EBITDA $107M
$1.3B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Anycolor has a last 12-month revenue of $270M and a last 12-month EBITDA of $107M.
In the most recent fiscal year, Anycolor achieved revenue of $213M and an EBITDA of $83.1M.
Anycolor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Anycolor valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $168M | $213M | XXX | XXX | XXX |
| Gross Profit | $39.8M | $77.0M | XXX | XXX | XXX |
| Gross Margin | 24% | 36% | XXX | XXX | XXX |
| EBITDA | $63.8M | $83.1M | XXX | XXX | XXX |
| EBITDA Margin | 38% | 39% | XXX | XXX | XXX |
| Net Profit | $18.6M | $44.5M | XXX | XXX | XXX |
| Net Margin | 11% | 21% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Anycolor's stock price is JPY 3515 (or $23).
Anycolor has current market cap of JPY 214B (or $1.4B), and EV of JPY 203B (or $1.3B).
See Anycolor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.3B | $1.4B | XXX | XXX | XXX | XXX | $1.17 |
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, Anycolor has market cap of $1.4B and EV of $1.3B.
Anycolor's trades at 5.0x LTM EV/Revenue multiple, and 12.6x LTM EBITDA.
Analysts estimate Anycolor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Anycolor and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.3B | XXX | XXX | XXX |
| EV/Revenue | 5.3x | XXX | XXX | XXX |
| EV/EBITDA | 13.5x | XXX | XXX | XXX |
| P/E | 21.0x | XXX | XXX | XXX |
| P/E/Growth | 1.2x | XXX | XXX | XXX |
| EV/FCF | 24.3x | 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 UpAnycolor's NTM/LTM revenue growth is 19%
Anycolor's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Anycolor'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 Anycolor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Anycolor and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 26% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 39% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 30% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 58% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | 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 | 9% | 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 | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | 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.
Anycolor acquired XXX companies to date.
Last acquisition by Anycolor was XXXXXXXX, XXXXX XXXXX XXXXXX . Anycolor 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 Anycolor founded? | Anycolor was founded in 2017. |
| Where is Anycolor headquartered? | Anycolor is headquartered in Japan. |
| Who is the CEO of Anycolor? | Anycolor's CEO is Mr. Riku Tazumi. |
| Is Anycolor publicy listed? | Yes, Anycolor is a public company listed on TKS. |
| What is the stock symbol of Anycolor? | Anycolor trades under 5032 ticker. |
| When did Anycolor go public? | Anycolor went public in 2022. |
| Who are competitors of Anycolor? | Similar companies to Anycolor include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of Anycolor? | Anycolor's current market cap is $1.4B |
| What is the current revenue of Anycolor? | Anycolor's last 12-month revenue is $270M. |
| What is the current EBITDA of Anycolor? | Anycolor's last 12-month EBITDA is $107M. |
| What is the current EV/Revenue multiple of Anycolor? | Current revenue multiple of Anycolor is 5.0x. |
| What is the current EV/EBITDA multiple of Anycolor? | Current EBITDA multiple of Anycolor is 12.6x. |
| What is the current revenue growth of Anycolor? | Anycolor revenue growth between 2023 and 2024 was 26%. |
| Is Anycolor profitable? | Yes, Anycolor 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.
