EmbedWay - Public Comps and Valuation Multiples

EmbedWay Overview

About EmbedWay

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.

Founded

2003

HQ

Employees

n/a

Website

embedway.com

Sectors

Networking Hardware
Electronic Equipment
DeepTech

Financials

LTM Revenue n/a

LTM EBITDA n/a

EV

$1.2B

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ 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

EmbedWay Financials

EmbedWay has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.

In the most recent fiscal year, EmbedWay achieved revenue of $154M and an EBITDA of $9.8M.

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

See EmbedWay valuation multiples based on analyst estimates

EmbedWay P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$154M	n/a	XXX	XXX	XXX
Gross Profit	$45.7M	$48.7M	XXX	XXX	XXX
Gross Margin	30%	NaN%	XXX	XXX	XXX
EBITDA	$9.8M	n/a	XXX	XXX	XXX
EBITDA Margin	6%	NaN%	XXX	XXX	XXX
Net Profit	$10.5M	$10.9M	XXX	XXX	XXX
Net Margin	7%	NaN%	XXX	XXX	XXX
Net Debt	n/a	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

EmbedWay Stock Performance

As of April 15, 2025, EmbedWay's stock price is CNY 26 (or $4).

EmbedWay has current market cap of CNY 8.3B (or $1.1B), and EV of CNY 8.4B (or $1.2B).

See EmbedWay trading valuation data

EmbedWay Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.2B	$1.1B	XXX	XXX	XXX	XXX	n/a

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

EmbedWay Valuation Multiples

As of April 15, 2025, EmbedWay has market cap of $1.1B and EV of $1.2B.

EmbedWay's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.

Analysts estimate EmbedWay's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for EmbedWay and 10K+ public comps

EmbedWay Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$1.2B	XXX	XXX	XXX
EV/Revenue	n/a	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	XXX	XXX
P/E	n/a	XXX	XXX	XXX
P/E/Growth	n/a	XXX	XXX	XXX
EV/FCF	n/a	XXX	XXX	XXX

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

Get EmbedWay Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

EmbedWay Valuation Multiples

EmbedWay's NTM/LTM revenue growth is n/a

EmbedWay'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, EmbedWay'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 EmbedWay's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for EmbedWay and other 10K+ public comps

EmbedWay Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	n/a	XXX	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	XXX	XXX	XXX
EBITDA Growth	n/a	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	1%	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	2%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	13%	XXX	XXX	XXX	XXX
Opex to Revenue	21%	XXX	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