DANAL - Public Comps and Valuation Multiples

DANAL Overview

About DANAL

DANAL Co Ltd is a South Korea based company engaged in providing wired and wireless telephone payment services in South Korea. The company offers digital content payment services; and smartphone barcode payment services, as well as cell phone billing, cell phone ringtone downloads, and ringtones.

Founded

1997

HQ

Employees

n/a

Website

danal.co.kr

Sectors

Payment Service Providers
FinTech

Financials

LTM Revenue $156M

LTM EBITDA $11.0M

EV

$432M

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

DANAL Financials

As of December 2025, DANAL reported last 12-month revenue of $156M and EBITDA of $11.0M.

In the same period, DANAL achieved -$34.5M in LTM net income.

See DANAL valuation multiples based on analyst estimates

DANAL P&L

In the most recent fiscal year, DANAL reported revenue of $180M and EBITDA of $15.2M.

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

See DANAL valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue	$156M	XXX	$180M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$173M	XXX	XXX	XXX
Gross Margin	n/a	XXX	96%	XXX	XXX	XXX
EBITDA	$11.0M	XXX	$15.2M	XXX	XXX	XXX
EBITDA Margin	7%	XXX	8%	XXX	XXX	XXX
EBIT	$5.1M	XXX	$1.2M	XXX	XXX	XXX
EBIT Margin	3%	XXX	1%	XXX	XXX	XXX
Net Profit	-$34.5M	XXX	$5.0M	XXX	XXX	XXX
Net Margin	-22%	XXX	3%	XXX	XXX	XXX
Net Debt	XXX	XXX	$153M	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 DANAL including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $156M. EBITDA for the last twelve months was $11.0M. In the most recent fiscal year, DANAL achieved $180M in revenue and $15.2M 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	$156M	Analyst estimates available to subscribers	$180M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$173M	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	96.3% 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)	$11.0M	Analyst estimates available to subscribers	$15.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	7.1% EBITDA margin	Analyst estimates available to subscribers	8.4% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$5.1M	Analyst estimates available to subscribers	$1.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	3.3% EBIT margin	Analyst estimates available to subscribers	0.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	-$34.5M	Analyst estimates available to subscribers	$5.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	-22.1% net profit margin	Analyst estimates available to subscribers	2.8% 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	$153M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for DANAL

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

Recent Performance Highlights

DANAL generated $156M in revenue over the last twelve months.
The company achieved $11.0M in EBITDA over the last twelve months.
Net income over the last twelve months reached -$34.5M.

Fiscal Year Performance

In the most recent fiscal year, DANAL reported $180M in total revenue.
Fiscal year EBITDA was $15.2M.
The company maintained a gross profit margin of 96.3% in the most recent fiscal year.
EBITDA margin for the fiscal year was 8.4%.
Net profit margin reached 2.8% in the most recent fiscal year.

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

DANAL Stock Performance

DANAL has current market cap of KRW 458B (or $316M), and EV of KRW 625B (or $432M).

Market Cap Evolution

DANAL Stock Data

As of January 16, 2026, DANAL's stock price is KRW 6850 (or $5).

See DANAL trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$432M	$316M	XXX	XXX	XXX	XXX	$-0.49

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

DANAL Valuation Multiples

DANAL's trades at 2.8x EV/Revenue multiple, and 39.1x EV/EBITDA.

See valuation multiples for DANAL and 15K+ public comps

DANAL Financial Valuation Multiples

As of January 16, 2026, DANAL has market cap of $316M and EV of $432M.

Equity research analysts estimate DANAL's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

DANAL has a P/E ratio of -9.2x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$316M	XXX	$316M	XXX	XXX	XXX
EV (current)	$432M	XXX	$432M	XXX	XXX	XXX
EV/Revenue	2.8x	XXX	2.8x	XXX	XXX	XXX
EV/EBITDA	39.1x	XXX	39.1x	XXX	XXX	XXX
EV/EBIT	84.5x	XXX	84.5x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	-9.2x	XXX	-9.2x	XXX	XXX	XXX
EV/FCF	-18.9x	XXX	-18.9x	XXX	XXX	XXX

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

Get DANAL 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

DANAL Margins & Growth Rates

DANAL's last 12 month revenue growth is 7%

DANAL's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.

DANAL's rule of 40 is 3% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

DANAL's rule of X is 25% (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 DANAL and other 15K+ public comps

DANAL Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	7%	XXX	6%	XXX	XXX	XXX
EBITDA Margin	7%	XXX	7%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	n/a	XXX	XXX	XXX
Rule of 40	3%	XXX	14%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	25%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	n/a	XXX	XXX	XXX
Opex per Employee	XXX	XXX	n/a	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	67%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	2%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	96%	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