Switch theme
Sign up to access all valuation multiples
Atrae Inc is an IT service provider in Human Resources field. The company mainly offers the contingent fee typed job site which utilizes big data, as well as planning new business. plans, develops, and manages job information Websites in Japan. It operates green-japan.com, a job media of IT/Web trade, which supports the employment of growing companies; yenta.talentbase.io/yenta/, a matching app that connects business professionals utilizing A.I. technology; and wevox.io/product/, a platform for organizational improvement, as well as provides Web services.
2003
47
LTM Revenue $55.2M
LTM EBITDA n/a
$80.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Atrae has a last 12-month revenue of $55.2M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Atrae achieved revenue of $57.1M and an EBITDA of $8.0M.
Atrae expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Atrae valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $51.6M | $57.1M | XXX | XXX | XXX |
| Gross Profit | $39.7M | $46.1M | XXX | XXX | XXX |
| Gross Margin | 77% | 81% | XXX | XXX | XXX |
| EBITDA | $4.4M | $8.0M | XXX | XXX | XXX |
| EBITDA Margin | 8% | 14% | XXX | XXX | XXX |
| Net Profit | $4.3M | $2.2M | XXX | XXX | XXX |
| Net Margin | 8% | 4% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Atrae's stock price is JPY 673 (or $4).
Atrae has current market cap of JPY 16.0B (or $106M), and EV of JPY 12.1B (or $80.4M).
See Atrae trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $80.4M | $106M | XXX | XXX | XXX | XXX | $0.31 |
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, Atrae has market cap of $106M and EV of $80.4M.
Atrae's trades at 1.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Atrae's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Atrae and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $80.4M | XXX | XXX | XXX |
| EV/Revenue | 1.4x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 17.5x | XXX | XXX | XXX |
| P/E/Growth | 0.5x | XXX | XXX | XXX |
| EV/FCF | n/a | 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 UpAtrae's NTM/LTM revenue growth is 4%
Atrae's revenue per employee for the last fiscal year averaged $1.2M, while opex per employee averaged $0.9M for the same period.
Over next 12 months, Atrae'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 Atrae's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Atrae and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 83% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.9M | 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 | 70% | 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 | |
| Brunel International | XXX | XXX | XXX | XXX | XXX | XXX |
| Randstad | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Freelancer | XXX | XXX | XXX | XXX | XXX | XXX |
| McMillan Shakespeare | 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.
Atrae acquired XXX companies to date.
Last acquisition by Atrae was XXXXXXXX, XXXXX XXXXX XXXXXX . Atrae 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 Atrae founded? | Atrae was founded in 2003. |
| Where is Atrae headquartered? | Atrae is headquartered in Japan. |
| How many employees does Atrae have? | As of today, Atrae has 47 employees. |
| Who is the CEO of Atrae? | Atrae's CEO is Mr. Yoshihide Arai. |
| Is Atrae publicy listed? | Yes, Atrae is a public company listed on TKS. |
| What is the stock symbol of Atrae? | Atrae trades under 6194 ticker. |
| When did Atrae go public? | Atrae went public in 2016. |
| Who are competitors of Atrae? | Similar companies to Atrae include e.g. Brunel International, Randstad, Mastech Digital, Freelancer. |
| What is the current market cap of Atrae? | Atrae's current market cap is $106M |
| What is the current revenue of Atrae? | Atrae's last 12-month revenue is $55.2M. |
| What is the current EV/Revenue multiple of Atrae? | Current revenue multiple of Atrae is 1.5x. |
| What is the current revenue growth of Atrae? | Atrae revenue growth between 2023 and 2024 was 11%. |
| Is Atrae profitable? | Yes, Atrae 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.
