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 $76.3M
LTM EBITDA n/a
$498M
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 of $76.3M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Baudroie achieved revenue of $48.5M and an EBITDA of $11.3M.
Baudroie expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Baudroie valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $25.9M | $34.7M | $48.5M | $76.3M | XXX |
| Gross Profit | $9.5M | $12.4M | $18.1M | XXX | XXX |
| Gross Margin | 37% | 36% | 37% | XXX | XXX |
| EBITDA | $5.0M | $7.5M | $11.3M | n/a | XXX |
| EBITDA Margin | 19% | 22% | 23% | 0% | XXX |
| Net Profit | $3.6M | $5.2M | $7.7M | XXX | XXX |
| Net Margin | 14% | 15% | 16% | XXX | XXX |
| Net Debt | n/a | n/a | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, Baudroie's stock price is JPY 5070 (or $34).
Baudroie has current market cap of JPY 78.7B (or $520M), and EV of JPY 75.3B (or $498M).
See Baudroie trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $498M | $520M | XXX | XXX | XXX | XXX | $0.70 |
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 February 21, 2025, Baudroie has market cap of $520M and EV of $498M.
Baudroie's trades at 6.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Baudroie's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Baudroie and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $498M | XXX | XXX | XXX |
| EV/Revenue | 6.9x | XXX | XXX | XXX |
| EV/EBITDA | 31.9x | XXX | XXX | XXX |
| P/E | 48.6x | XXX | XXX | XXX |
| P/E/Growth | 1.5x | XXX | XXX | XXX |
| EV/FCF | 54.3x | 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 UpBaudroie's NTM/LTM revenue growth is 34%
Baudroie'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, Baudroie'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 Baudroie's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Baudroie and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 40% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 51% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 55% | 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 | 16% | 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 | |
| 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 |
| COSOL | 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.
Sign Up| 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, Bravura Solutions. |
| What is the current market cap of Baudroie? | Baudroie's current market cap is $520M |
| What is the current revenue of Baudroie? | Baudroie's last 12-month revenue is $76.3M. |
| What is the current EV/Revenue multiple of Baudroie? | Current revenue multiple of Baudroie is 6.5x. |
| What is the current revenue growth of Baudroie? | Baudroie revenue growth between 2023 and 2024 was 40%. |
| Is Baudroie profitable? | Yes, Baudroie 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.
