Switch theme
Sign up to access all valuation multiples
Bushiroad Inc is engaged in the development, manufacturing and sales of trading card games using various IPs, mobile online games, video and music contents, events and goods.
2007
252
LTM Revenue $341M
LTM EBITDA n/a
$183M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Bushiroad has a last 12-month revenue of $341M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Bushiroad achieved revenue of $307M and an EBITDA of $18.6M.
Bushiroad expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Bushiroad valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $324M | $307M | XXX | XXX | XXX |
| Gross Profit | $97.4M | $112M | XXX | XXX | XXX |
| Gross Margin | 30% | 37% | XXX | XXX | XXX |
| EBITDA | $28.2M | $18.6M | XXX | XXX | XXX |
| EBITDA Margin | 9% | 6% | XXX | XXX | XXX |
| Net Profit | $23.3M | $13.6M | XXX | XXX | XXX |
| Net Margin | 7% | 4% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Bushiroad's stock price is JPY 538 (or $4).
Bushiroad has current market cap of JPY 36.4B (or $242M), and EV of JPY 27.5B (or $183M).
See Bushiroad trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $183M | $242M | XXX | XXX | XXX | XXX | $0.20 |
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, Bushiroad has market cap of $242M and EV of $183M.
Bushiroad's trades at 0.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Bushiroad's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Bushiroad and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $183M | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 23.1x | XXX | XXX | XXX |
| P/E/Growth | 0.6x | XXX | XXX | XXX |
| EV/FCF | 42.7x | 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 UpBushiroad's NTM/LTM revenue growth is 9%
Bushiroad's revenue per employee for the last fiscal year averaged $1.2M, while opex per employee averaged $0.4M for the same period.
Over next 12 months, Bushiroad'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 Bushiroad's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Bushiroad and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -5% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -34% | 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 | $0.4M | 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 | 31% | 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 | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Nazara Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | 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.
Bushiroad acquired XXX companies to date.
Last acquisition by Bushiroad was XXXXXXXX, XXXXX XXXXX XXXXXX . Bushiroad 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 Bushiroad founded? | Bushiroad was founded in 2007. |
| Where is Bushiroad headquartered? | Bushiroad is headquartered in Japan. |
| How many employees does Bushiroad have? | As of today, Bushiroad has 252 employees. |
| Is Bushiroad publicy listed? | Yes, Bushiroad is a public company listed on TKS. |
| What is the stock symbol of Bushiroad? | Bushiroad trades under 7803 ticker. |
| When did Bushiroad go public? | Bushiroad went public in 2019. |
| Who are competitors of Bushiroad? | Similar companies to Bushiroad include e.g. Azerion Group, PlaySide Studios, OnMobile, Nazara Technologies. |
| What is the current market cap of Bushiroad? | Bushiroad's current market cap is $242M |
| What is the current revenue of Bushiroad? | Bushiroad's last 12-month revenue is $341M. |
| What is the current EV/Revenue multiple of Bushiroad? | Current revenue multiple of Bushiroad is 0.5x. |
| What is the current revenue growth of Bushiroad? | Bushiroad revenue growth between 2023 and 2024 was -5%. |
| Is Bushiroad profitable? | Yes, Bushiroad 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.
