Switch theme
Sign up to access all valuation multiples
Cybozu Inc is a Japanese based software company. It is engaged in the research and development of software and provides web-based groupware services. In addition to selling software licenses, it also offers a cloud service that provides operational environments such as servers and security. The firm develops and provides tools to support team collaboration. Some of its products include Kintone, Office 10, Garoon, Cybozu Live, Kunai, Didier, among others.
1997
787
LTM Revenue $210M
LTM EBITDA $55.7M
$853M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Cybozu has a last 12-month revenue of $210M and a last 12-month EBITDA of $55.7M.
In the most recent fiscal year, Cybozu achieved revenue of $197M and an EBITDA of $50.0M.
Cybozu expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Cybozu valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $169M | $197M | XXX | XXX | XXX |
| Gross Profit | $134M | $153M | XXX | XXX | XXX |
| Gross Margin | 79% | 78% | XXX | XXX | XXX |
| EBITDA | $37.1M | $50.0M | XXX | XXX | XXX |
| EBITDA Margin | 22% | 25% | XXX | XXX | XXX |
| Net Profit | $0.4M | $16.5M | XXX | XXX | XXX |
| Net Margin | 0% | 8% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Cybozu's stock price is JPY 2918 (or $19).
Cybozu has current market cap of JPY 135B (or $896M), and EV of JPY 128B (or $853M).
See Cybozu trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $853M | $896M | XXX | XXX | XXX | XXX | $0.60 |
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, Cybozu has market cap of $896M and EV of $853M.
Cybozu's trades at 4.1x LTM EV/Revenue multiple, and 15.3x LTM EBITDA.
Analysts estimate Cybozu's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Cybozu and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $853M | XXX | XXX | XXX |
| EV/Revenue | 4.3x | XXX | XXX | XXX |
| EV/EBITDA | 17.0x | XXX | XXX | XXX |
| P/E | 37.9x | XXX | XXX | XXX |
| P/E/Growth | 1.1x | XXX | XXX | XXX |
| EV/FCF | 48.8x | 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 UpCybozu's NTM/LTM revenue growth is 18%
Cybozu's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Cybozu'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 Cybozu's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Cybozu and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 17% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 35% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 43% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 19% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 4% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 74% | 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 | |
| CM.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Dubber | XXX | XXX | XXX | XXX | XXX | XXX |
| Netbay | XXX | XXX | XXX | XXX | XXX | XXX |
| Tanla Platforms | XXX | XXX | XXX | XXX | XXX | XXX |
| GBS Software | 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.
Cybozu acquired XXX companies to date.
Last acquisition by Cybozu was XXXXXXXX, XXXXX XXXXX XXXXXX . Cybozu 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 Cybozu founded? | Cybozu was founded in 1997. |
| Where is Cybozu headquartered? | Cybozu is headquartered in Japan. |
| How many employees does Cybozu have? | As of today, Cybozu has 787 employees. |
| Is Cybozu publicy listed? | Yes, Cybozu is a public company listed on TKS. |
| What is the stock symbol of Cybozu? | Cybozu trades under 4776 ticker. |
| When did Cybozu go public? | Cybozu went public in 2000. |
| Who are competitors of Cybozu? | Similar companies to Cybozu include e.g. CM.com, Dubber, Netbay, Tanla Platforms. |
| What is the current market cap of Cybozu? | Cybozu's current market cap is $896M |
| What is the current revenue of Cybozu? | Cybozu's last 12-month revenue is $210M. |
| What is the current EBITDA of Cybozu? | Cybozu's last 12-month EBITDA is $55.7M. |
| What is the current EV/Revenue multiple of Cybozu? | Current revenue multiple of Cybozu is 4.1x. |
| What is the current EV/EBITDA multiple of Cybozu? | Current EBITDA multiple of Cybozu is 15.3x. |
| What is the current revenue growth of Cybozu? | Cybozu revenue growth between 2023 and 2024 was 17%. |
| Is Cybozu profitable? | Yes, Cybozu 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.
