Switch theme
Sign up to access all valuation multiples
EmbedWay Technologies (Shanghai) Corp is a supplier of DPI front-end applications and standard platforms. It provides products and solutions to various applications, such as telecommunications value-added services, internet safety, network and signaling monitoring, and communication equipment producing, among others. The products of the company are blade platform, standalone device, acceleration card, white box switches, converged computing, media processing, ATCA blade, and others.
2003
n/a
LTM Revenue $173M
Last FY EBITDA $9.9M
$1.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
EmbedWay has a last 12-month revenue (LTM) of $173M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, EmbedWay achieved revenue of $155M and an EBITDA of $9.9M.
EmbedWay expects next 12-month revenue of XXX and NTM EBITDA of XXX
See EmbedWay valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $173M | XXX | $155M | XXX | XXX | XXX |
| Gross Profit | $56.7M | XXX | $49.7M | XXX | XXX | XXX |
| Gross Margin | 33% | XXX | 32% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $9.9M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 6% | XXX | XXX | XXX |
| EBIT | $12.4M | XXX | $16.8M | XXX | XXX | XXX |
| EBIT Margin | 7% | XXX | 11% | XXX | XXX | XXX |
| Net Profit | $10.3M | XXX | $3.7M | XXX | XXX | XXX |
| Net Margin | 6% | XXX | 2% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, EmbedWay's stock price is CNY 25 (or $3).
EmbedWay has current market cap of CNY 7.9B (or $1.1B), and EV of CNY 7.9B (or $1.1B).
See EmbedWay trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.1B | $1.1B | XXX | XXX | XXX | XXX | $0.03 |
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 May 30, 2025, EmbedWay has market cap of $1.1B and EV of $1.1B.
EmbedWay's trades at 7.1x EV/Revenue multiple, and 111.5x EV/EBITDA.
Equity research analysts estimate EmbedWay's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
EmbedWay has a P/E ratio of 106.5x.
See valuation multiples for EmbedWay and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.1B | XXX | $1.1B | XXX | XXX | XXX |
| EV (current) | $1.1B | XXX | $1.1B | XXX | XXX | XXX |
| EV/Revenue | 6.4x | XXX | 7.1x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 111.5x | XXX | XXX | XXX |
| EV/EBIT | 88.4x | XXX | 65.5x | XXX | XXX | XXX |
| EV/Gross Profit | 19.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 106.5x | XXX | 294.1x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -531.3x | 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 TrialEmbedWay's last 12 month revenue growth is 27%
EmbedWay's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
EmbedWay's rule of 40 is 40% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
EmbedWay's rule of X is unknown (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 EmbedWay and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 27% | XXX | 27% | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 6% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 40% | XXX | 33% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | 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 | 1% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 13% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 21% | 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 | |
| TKH Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Elsight | XXX | XXX | XXX | XXX | XXX | XXX |
| Intracom Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Optronics Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Thaicom | 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.
EmbedWay acquired XXX companies to date.
Last acquisition by EmbedWay was XXXXXXXX, XXXXX XXXXX XXXXXX . EmbedWay 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.
Start Free Trial| When was EmbedWay founded? | EmbedWay was founded in 2003. |
| Where is EmbedWay headquartered? | EmbedWay is headquartered in China. |
| Is EmbedWay publicy listed? | Yes, EmbedWay is a public company listed on SHG. |
| What is the stock symbol of EmbedWay? | EmbedWay trades under 603496 ticker. |
| When did EmbedWay go public? | EmbedWay went public in 2017. |
| Who are competitors of EmbedWay? | Similar companies to EmbedWay include e.g. TKH Group, Elsight, Intracom Holdings, Optronics Technologies. |
| What is the current market cap of EmbedWay? | EmbedWay's current market cap is $1.1B |
| What is the current revenue of EmbedWay? | EmbedWay's last 12 months revenue is $173M. |
| What is the current revenue growth of EmbedWay? | EmbedWay revenue growth (NTM/LTM) is 27%. |
| What is the current EV/Revenue multiple of EmbedWay? | Current revenue multiple of EmbedWay is 6.4x. |
| Is EmbedWay profitable? | Yes, EmbedWay 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.
