Switch theme
Sign up to access all valuation multiples
Elements Inc is engaged in the development and provision of personal authentication solutions such as LIQUID eKYC, an online identity verification service, that utilizes biometrics, image analysis and machine learning technologies, as well as personal optimization solutions for clothing, food and shelter.
2013
n/a
LTM Revenue n/a
LTM EBITDA n/a
$126M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Elements has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Elements achieved revenue of $16.9M and an EBITDA of $1.3M.
Elements expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Elements valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $12.9M | $16.9M | XXX | XXX | XXX |
| Gross Profit | $7.2M | $10.0M | XXX | XXX | XXX |
| Gross Margin | 56% | 59% | XXX | XXX | XXX |
| EBITDA | -$2.3M | $1.3M | XXX | XXX | XXX |
| EBITDA Margin | -18% | 8% | XXX | XXX | XXX |
| Net Profit | -$3.7M | -$2.3M | XXX | XXX | XXX |
| Net Margin | -29% | -13% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Elements's stock price is JPY 813 (or $5).
Elements has current market cap of JPY 19.9B (or $132M), and EV of JPY 18.9B (or $126M).
See Elements trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $126M | $132M | XXX | XXX | XXX | XXX | n/a |
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, Elements has market cap of $132M and EV of $126M.
Elements's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Elements's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Elements and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $126M | XXX | XXX | XXX |
| EV/Revenue | 7.4x | XXX | XXX | XXX |
| EV/EBITDA | 93.4x | XXX | XXX | XXX |
| P/E | -150.0x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -60.3x | 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.
Sign UpElements's NTM/LTM revenue growth is n/a
Elements's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Elements'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 Elements's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Elements and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 31% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 8% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -159% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | 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 | 83% | 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 | |
| archTIS | XXX | XXX | XXX | XXX | XXX | XXX |
| FirstWave | XXX | XXX | XXX | XXX | XXX | XXX |
| Prophecy International | XXX | XXX | XXX | XXX | XXX | XXX |
| Qoria | XXX | XXX | XXX | XXX | XXX | XXX |
| Quick Heal | 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.
Elements acquired XXX companies to date.
Last acquisition by Elements was XXXXXXXX, XXXXX XXXXX XXXXXX . Elements 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 Elements founded? | Elements was founded in 2013. |
| Where is Elements headquartered? | Elements is headquartered in Japan. |
| Is Elements publicy listed? | Yes, Elements is a public company listed on TKS. |
| What is the stock symbol of Elements? | Elements trades under 5246 ticker. |
| When did Elements go public? | Elements went public in 2022. |
| Who are competitors of Elements? | Similar companies to Elements include e.g. archTIS, FirstWave, Prophecy International, Qoria. |
| What is the current market cap of Elements? | Elements's current market cap is $132M |
| What is the current revenue growth of Elements? | Elements revenue growth between 2023 and 2024 was 31%. |
| Is Elements profitable? | Yes, Elements 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.
