Baudroie - Public Comps and Valuation Multiples

Baudroie Overview

About Baudroie

Baudroie Inc is a professional operator specializing in IT infrastructure services for businesses. It caters to the needs of clients with optimal IT solutions in the network, server, security, and cloud areas. The company focuses on providing services in high-technology areas, such as cloud adoption support and network virtualization. Tailored to clients’ needs and issues, Baudroie also offers design, construction, operation, and maintenance services for customized IT infrastructure.

Founded

2007

HQ

Employees

2.2K+

Website

baudroie.jp

Sectors

IT Consulting
Cloud Infrastructure
Cybersecurity
B2B SaaS
Horizontal SaaS
Service Providers

Financials

LTM Revenue $105M

LTM EBITDA $22.9M

EV

$445M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Baudroie Financials

As of December 2025, Baudroie reported last 12-month revenue of $105M and EBITDA of $22.9M.

In the same period, Baudroie achieved $14.8M in LTM net income.

See Baudroie valuation multiples based on analyst estimates

Baudroie P&L

In the most recent fiscal year, Baudroie reported revenue of $74.3M and EBITDA of $17.4M.

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 2026	FY 2027	FY 2028
Revenue	$105M	XXX	$74.3M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$27.2M	XXX	XXX	XXX
Gross Margin	n/a	XXX	37%	XXX	XXX	XXX
EBITDA	$22.9M	XXX	$17.4M	XXX	XXX	XXX
EBITDA Margin	22%	XXX	23%	XXX	XXX	XXX
EBIT	$20.7M	XXX	$15.7M	XXX	XXX	XXX
EBIT Margin	20%	XXX	21%	XXX	XXX	XXX
Net Profit	$14.8M	XXX	$11.5M	XXX	XXX	XXX
Net Margin	14%	XXX	15%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Baudroie including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $105M. EBITDA for the last twelve months was $22.9M. In the most recent fiscal year, Baudroie achieved $74.3M in revenue and $17.4M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2026)	Next Fiscal Year (2027)	Two Years Forward (2028)
Total Revenue	$105M	Analyst estimates available to subscribers	$74.3M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$27.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	36.6% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$22.9M	Analyst estimates available to subscribers	$17.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	21.8% EBITDA margin	Analyst estimates available to subscribers	23.3% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$20.7M	Analyst estimates available to subscribers	$15.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	19.7% EBIT margin	Analyst estimates available to subscribers	21.1% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$14.8M	Analyst estimates available to subscribers	$11.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	14.1% net profit margin	Analyst estimates available to subscribers	15.4% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Baudroie

This financial data table provides comprehensive performance metrics for Baudroie, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Baudroie generated $105M in revenue over the last twelve months.
The company achieved $22.9M in EBITDA over the last twelve months.
Net income over the last twelve months reached $14.8M.

Fiscal Year Performance

In the most recent fiscal year, Baudroie reported $74.3M in total revenue.
Fiscal year EBITDA was $17.4M.
The company maintained a gross profit margin of 36.6% in the most recent fiscal year.
EBITDA margin for the fiscal year was 23.3%.
Net profit margin reached 15.4% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Baudroie. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Baudroie Stock Performance

Baudroie has current market cap of JPY 71.2B (or $454M), and EV of JPY 69.8B (or $445M).

Market Cap Evolution

Baudroie Stock Data

As of January 15, 2026, Baudroie's stock price is JPY 2285 (or $15).

See Baudroie trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$445M	$454M	XXX	XXX	XXX	XXX	$0.48

Benchmark Trading Valuation Multiples by Industry

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 Trial

Baudroie Valuation Multiples

Baudroie's trades at 4.2x EV/Revenue multiple, and 19.4x EV/EBITDA.

See valuation multiples for Baudroie and 15K+ public comps

Baudroie Financial Valuation Multiples

As of January 15, 2026, Baudroie has market cap of $454M and EV of $445M.

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 30.7x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$454M	XXX	$454M	XXX	XXX	XXX
EV (current)	$445M	XXX	$445M	XXX	XXX	XXX
EV/Revenue	4.2x	XXX	4.2x	XXX	XXX	XXX
EV/EBITDA	19.4x	XXX	19.4x	XXX	XXX	XXX
EV/EBIT	21.5x	XXX	21.6x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	30.7x	XXX	30.8x	XXX	XXX	XXX
EV/FCF	n/a	XXX	34.9x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Baudroie Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Baudroie Margins & Growth Rates

Baudroie's last 12 month revenue growth is 34%

Baudroie's revenue per employee in the last FY averaged $33K, while opex per employee averaged $5K for the same period.

Baudroie's rule of 40 is 57% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Baudroie's rule of X is 107% (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 15K+ public comps

Baudroie Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	34%	XXX	32%	XXX	XXX	XXX
EBITDA Margin	22%	XXX	22%	XXX	XXX	XXX
EBITDA Growth	34%	XXX	37%	XXX	XXX	XXX
Rule of 40	57%	XXX	56%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	107%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$33K	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$5K	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial