Broadmedia - Public Comps and Valuation Multiples

Broadmedia Overview

About Broadmedia

Broadmedia Corporation engages in content distribution business in Japan. The company operates through five segments: Content, Broadcasting, Studio, Technology, and Network Sales. The Content segment provides cloud games to televisions and smartphones; offers video distribution service to various devices. The Broadcasting segment is involved in the production, broadcasting, and program sale of fishing channels. The Studio segment engages in selling broadcasting rights of foreign movies and TV series. The Technology segment offers technology services, such as the delivery of content through CDN; and digital cinema and Internet services. The Network Sales segment is involved in the sale of telecommunication merchandises and broadband lines; mobile terminals/lines; and related services.

Founded

1996

HQ

Employees

431

Website

broadmedia.co.jp

Sectors

Content Production
TV Broadcasting
Internet Service Providers

Financials

LTM Revenue $104M

LTM EBITDA n/a

EV

$58.4M

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ 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

Broadmedia Financials

Broadmedia has a last 12-month revenue of $104M and a last 12-month EBITDA of n/a.

In the most recent fiscal year, Broadmedia achieved revenue of $94.2M and an EBITDA of $7.1M.

Broadmedia expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Broadmedia valuation multiples based on analyst estimates

Broadmedia P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$86.5M	$94.2M	XXX	XXX	XXX
Gross Profit	$30.9M	$33.4M	XXX	XXX	XXX
Gross Margin	36%	35%	XXX	XXX	XXX
EBITDA	$7.7M	$7.1M	XXX	XXX	XXX
EBITDA Margin	9%	8%	XXX	XXX	XXX
Net Profit	$6.7M	$7.4M	XXX	XXX	XXX
Net Margin	8%	8%	XXX	XXX	XXX
Net Debt	n/a	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

Broadmedia Stock Performance

As of April 15, 2025, Broadmedia's stock price is JPY 1688 (or $11).

Broadmedia has current market cap of JPY 12.0B (or $79.9M), and EV of JPY 8.8B (or $58.4M).

See Broadmedia trading valuation data

Broadmedia Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$58.4M	$79.9M	XXX	XXX	XXX	XXX	$0.39

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

Broadmedia Valuation Multiples

As of April 15, 2025, Broadmedia has market cap of $79.9M and EV of $58.4M.

Broadmedia's trades at 0.6x LTM EV/Revenue multiple, and n/a LTM EBITDA.

Analysts estimate Broadmedia's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for Broadmedia and 10K+ public comps

Broadmedia Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$58.4M	XXX	XXX	XXX
EV/Revenue	0.6x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	XXX	XXX
P/E	25.6x	XXX	XXX	XXX
P/E/Growth	0.6x	XXX	XXX	XXX
EV/FCF	n/a	XXX	XXX	XXX

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

Get Broadmedia Valuation Multiples

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

Broadmedia Valuation Multiples

Broadmedia's NTM/LTM revenue growth is 5%

Broadmedia's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.

Over next 12 months, Broadmedia'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 Broadmedia's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for Broadmedia and other 10K+ public comps

Broadmedia Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	9%	XXX	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	XXX	XXX	XXX
EBITDA Growth	-7%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	n/a	XXX	XXX	XXX	XXX
Revenue per Employee	$0.2M	XXX	XXX	XXX	XXX
Opex per Employee	$0.1M	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	34%	XXX	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