Switch theme
Sign up to access all valuation multiples
Dely Inc is engaged in operating multiple smartphone apps and web media, including Kurashiru and Kurashiru Reward. In addition, operating businesses in talent platforms and creator management.
2014
n/a
LTM Revenue $99.3M
LTM EBITDA $21.4M
$500M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Dely has a last 12-month revenue (LTM) of $99.3M and a last 12-month EBITDA of $21.4M.
In the most recent fiscal year, Dely achieved revenue of $88.7M and an EBITDA of $19.3M.
Dely expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Dely valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $99.3M | XXX | $88.7M | XXX | XXX | XXX |
| Gross Profit | $48.8M | XXX | $44.0M | XXX | XXX | XXX |
| Gross Margin | 49% | XXX | 50% | XXX | XXX | XXX |
| EBITDA | $21.4M | XXX | $19.3M | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | 22% | XXX | XXX | XXX |
| EBIT | $20.7M | XXX | $18.0M | XXX | XXX | XXX |
| EBIT Margin | 21% | XXX | 20% | XXX | XXX | XXX |
| Net Profit | $13.2M | XXX | $11.5M | XXX | XXX | XXX |
| Net Margin | 13% | XXX | 13% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of August 15, 2025, Dely's stock price is JPY 2004 (or $14).
Dely has current market cap of JPY 82.8B (or $561M), and EV of JPY 73.9B (or $500M).
See Dely trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $500M | $561M | XXX | XXX | XXX | XXX | $0.32 |
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 TrialAs of August 15, 2025, Dely has market cap of $561M and EV of $500M.
Dely's trades at 6.0x EV/Revenue multiple, and 26.7x EV/EBITDA.
Equity research analysts estimate Dely's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Dely has a P/E ratio of 42.6x.
See valuation multiples for Dely and 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $561M | XXX | $561M | XXX | XXX | XXX |
| EV (current) | $500M | XXX | $500M | XXX | XXX | XXX |
| EV/Revenue | 5.0x | XXX | 6.0x | XXX | XXX | XXX |
| EV/EBITDA | 23.4x | XXX | 26.7x | XXX | XXX | XXX |
| EV/EBIT | 24.1x | XXX | 28.6x | XXX | XXX | XXX |
| EV/Gross Profit | 10.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 42.6x | XXX | 50.5x | XXX | XXX | XXX |
| EV/FCF | 37.1x | XXX | 39.3x | 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.
Start Free TrialDely's last 12 month revenue growth is 30%
Dely's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Dely's rule of 40 is 53% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Dely's rule of X is 97% (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 Dely and other 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 30% | XXX | 30% | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | 23% | XXX | XXX | XXX |
| EBITDA Growth | 28% | XXX | 26% | XXX | XXX | XXX |
| Rule of 40 | 53% | XXX | 53% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 97% | 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 | 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 | 29% | 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 | |
| Zedge | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Traders Club | XXX | XXX | XXX | XXX | XXX | XXX |
| Cheetah Mobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Meitu | 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.
Dely acquired XXX companies to date.
Last acquisition by Dely was XXXXXXXX, XXXXX XXXXX XXXXXX . Dely 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 65K+ M&A deals.
Start Free Trial| When was Dely founded? | Dely was founded in 2014. |
| Where is Dely headquartered? | Dely is headquartered in Japan. |
| Is Dely publicy listed? | Yes, Dely is a public company listed on TKS. |
| What is the stock symbol of Dely? | Dely trades under 299A ticker. |
| When did Dely go public? | Dely went public in 2024. |
| Who are competitors of Dely? | Similar companies to Dely include e.g. Zedge, OnMobile, Traders Club, Cheetah Mobile. |
| What is the current market cap of Dely? | Dely's current market cap is $561M |
| What is the current revenue of Dely? | Dely's last 12 months revenue is $99.3M. |
| What is the current revenue growth of Dely? | Dely revenue growth (NTM/LTM) is 30%. |
| What is the current EV/Revenue multiple of Dely? | Current revenue multiple of Dely is 5.0x. |
| Is Dely profitable? | Yes, Dely is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Dely? | Dely's last 12 months EBITDA is $21.4M. |
| What is Dely's EBITDA margin? | Dely's last 12 months EBITDA margin is 22%. |
| What is the current EV/EBITDA multiple of Dely? | Current EBITDA multiple of Dely is 23.4x. |
| What is the current FCF of Dely? | Dely's last 12 months FCF is $13.5M. |
| What is Dely's FCF margin? | Dely's last 12 months FCF margin is 14%. |
| What is the current EV/FCF multiple of Dely? | Current FCF multiple of Dely is 37.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
