Switch theme
Sign up to access all valuation multiples
Baudroie Inc is engaged in the cloud implementation service for information technology infrastructure network integration and managed security provision compatible with 5G/IoT.
2007
n/a
LTM Revenue $86.6M
LTM EBITDA $20.1M
$702M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Baudroie has a last 12-month revenue (LTM) of $86.6M and a last 12-month EBITDA of $20.1M.
In the most recent fiscal year, Baudroie achieved revenue of $79.9M and an EBITDA of $18.7M.
Baudroie expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Baudroie valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $86.6M | XXX | $79.9M | XXX | XXX | XXX |
| Gross Profit | $86.6M | XXX | $29.3M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 37% | XXX | XXX | XXX |
| EBITDA | $20.1M | XXX | $18.7M | XXX | XXX | XXX |
| EBITDA Margin | 23% | XXX | 23% | XXX | XXX | XXX |
| EBIT | $18.3M | XXX | $16.9M | XXX | XXX | XXX |
| EBIT Margin | 21% | XXX | 21% | XXX | XXX | XXX |
| Net Profit | $13.2M | XXX | $12.3M | XXX | XXX | XXX |
| Net Margin | 15% | XXX | 15% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Baudroie's stock price is JPY 3375 (or $23).
Baudroie has current market cap of JPY 104B (or $715M), and EV of JPY 102B (or $702M).
See Baudroie trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $702M | $715M | XXX | XXX | XXX | XXX | $0.42 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Baudroie has market cap of $715M and EV of $702M.
Baudroie's trades at 9.4x EV/Revenue multiple, and 40.1x EV/EBITDA.
Equity research analysts estimate Baudroie's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Baudroie has a P/E ratio of 54.3x.
See valuation multiples for Baudroie and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $715M | XXX | $715M | XXX | XXX | XXX |
| EV (current) | $702M | XXX | $702M | XXX | XXX | XXX |
| EV/Revenue | 8.1x | XXX | 9.4x | XXX | XXX | XXX |
| EV/EBITDA | 35.0x | XXX | 40.1x | XXX | XXX | XXX |
| EV/EBIT | 38.4x | XXX | 44.3x | XXX | XXX | XXX |
| EV/Gross Profit | 8.1x | XXX | n/a | XXX | XXX | XXX |
| P/E | 54.3x | XXX | 61.5x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 58.1x | 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.
Start Free TrialBaudroie's last 12 month revenue growth is 32%
Baudroie's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Baudroie's rule of 40 is 56% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Baudroie's rule of X is 104% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Baudroie and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 32% | XXX | 34% | XXX | XXX | XXX |
| EBITDA Margin | 23% | XXX | 23% | XXX | XXX | XXX |
| EBITDA Growth | 33% | XXX | 34% | XXX | XXX | XXX |
| Rule of 40 | 56% | XXX | 56% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 104% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 15% | 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 | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Ctac | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Atturra | XXX | XXX | XXX | XXX | XXX | XXX |
| Bravura Solutions | 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.
Baudroie acquired XXX companies to date.
Last acquisition by Baudroie was XXXXXXXX, XXXXX XXXXX XXXXXX . Baudroie 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.
Start Free Trial| When was Baudroie founded? | Baudroie was founded in 2007. |
| Where is Baudroie headquartered? | Baudroie is headquartered in Japan. |
| Is Baudroie publicy listed? | Yes, Baudroie is a public company listed on TKS. |
| What is the stock symbol of Baudroie? | Baudroie trades under 4413 ticker. |
| When did Baudroie go public? | Baudroie went public in 2021. |
| Who are competitors of Baudroie? | Similar companies to Baudroie include e.g. , Ctac, Mastech Digital, Atturra. |
| What is the current market cap of Baudroie? | Baudroie's current market cap is $715M |
| What is the current revenue of Baudroie? | Baudroie's last 12 months revenue is $86.6M. |
| What is the current revenue growth of Baudroie? | Baudroie revenue growth (NTM/LTM) is 32%. |
| What is the current EV/Revenue multiple of Baudroie? | Current revenue multiple of Baudroie is 8.1x. |
| Is Baudroie profitable? | Yes, Baudroie is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Baudroie? | Baudroie's last 12 months EBITDA is $20.1M. |
| What is Baudroie's EBITDA margin? | Baudroie's last 12 months EBITDA margin is 23%. |
| What is the current EV/EBITDA multiple of Baudroie? | Current EBITDA multiple of Baudroie is 35.0x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
