ExaWizards Valuation Multiples

Discover ExaWizards' revenue and EBITDA valuation multiples and M&A history, alongside public comparables like Yidu Tech, Comp, Computer Eng & Consulting, Mitsubishi Research and more.

ExaWizards Overview

About ExaWizards

ExaWizards Inc is engaged in Industrial innovation and solving social issues through service development using AI.


Founded

2016

HQ

Japan

Employees

574

Financials (LTM)

Revenue: $87M
Net Income: $10M

EV

$456M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

ExaWizards Financials

ExaWizards reported last 12-month revenue of $87M.

In the same LTM period, ExaWizards generated $59M in gross profit and $10M in net income.

Revenue (LTM)


ExaWizards P&L

In the most recent fiscal year, ExaWizards reported revenue of $75M and EBITDA of $13M.

ExaWizards is profitable as of last fiscal year, with gross margin of 67%, EBITDA margin of 17%, and net margin of 13%.

See analyst estimates for ExaWizards
LTMLast FY202320242025202620272028
Revenue$87M$75M$48M$59M$72M
Gross Profit$59M$50M$27M$34M$47M
Gross Margin67%67%56%57%65%
EBITDA-$13M$863K($7M)$7M
EBITDA Margin-17%2%(13%)10%
EBIT Margin14%13%(4%)(1%)10%
Net Profit$10M$10M($3M)($13M)$3M
Net Margin11%13%(6%)(22%)4%
Net Debt-($11M)---

Financial data powered by Morningstar, Inc.

ExaWizards Stock Performance

ExaWizards has current market cap of $500M, and enterprise value of $456M.

Market Cap Evolution


ExaWizards' stock price is $5.26.

ExaWizards share price increased by 38.1% in the last year.

ExaWizards has an EPS (earnings per share) of $0.10.

See more trading valuation data for ExaWizards
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$456M$500M-1.1%0.0%6.6%38.1%$0.10

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

ExaWizards Valuation Multiples

ExaWizards trades at 5.2x EV/Revenue multiple, and 35.9x EV/EBITDA.

See NTM and 2027E valuation multiples for ExaWizards

EV / Revenue (LTM)


ExaWizards Financial Valuation Multiples

As of September 2, 2026, ExaWizards has market cap of $500M and EV of $456M.

ExaWizards has a P/E ratio of 51.5x.

LTMLast FY202320242025202620272028
EV/Revenue5.2x6.1x9.5x7.7x6.3x
EV/EBITDA-35.9xn/m(61.2x)64.5x
EV/EBIT36.3x45.7x(224.7x)n/m60.5x
EV/Gross Profit7.8x9.1x16.9x13.4x9.8x
P/E51.5x52.1x(161.7x)(38.2x)157.5x
EV/FCF-97.4x(69.1x)(131.4x)154.8x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified ExaWizards Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

ExaWizards Margins & Growth Rates

ExaWizards grew revenue by 36% and net profit by 1% in the last fiscal year.

In the most recent fiscal year, ExaWizards reported gross margin of 67%, EBITDA margin of 17%, and net margin of 13%.

See estimated margins and future growth rates for ExaWizards

ExaWizards Margins

Last FY202420252026202720282029
Gross Margin67%57%65%68%
EBITDA Margin17%(13%)10%13%
EBIT Margin13%(1%)10%15%
Net Margin13%(22%)4%10%
FCF Margin6%(6%)4%5%

ExaWizards Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth36%23%21%33%
Gross Profit Growth39%26%37%39%
EBITDA Growth-(963%)(195%)81%
EBIT Growth60%(82%)(2136%)92%
Net Profit Growth1%323%(124%)205%
FCF Growth-(47%)(185%)59%

Data powered by FactSet, Inc. and Morningstar, Inc.

ExaWizards Operational KPIs

ExaWizards' revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $0.1M for the same period.

ExaWizards' Rule of 40 is 46% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

ExaWizards' Rule of X is 96% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for ExaWizards
Last FY202320242025202620272028
Rule of 4046%---
Bessemer Rule of X96%---
Revenue per Employee$0.1M---
Opex per Employee$0.1M---
Opex to Revenue53%60%58%54%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Yidu Tech1.8x1.7x(59.5x)10.3x
Comp2.3x2.0x14.2x12.4x
Computer Eng & Consulting0.8x0.7x6.2x-
Mitsubishi Research0.6x0.6x5.5x5.9x
Baida Group Co11.2x-37.2x-
Troy Information Technology4.5x-(7.2x)-
Cresco1.0x1.0x8.4x-
Datamatics Global Services2.2x2.1x12.4x11.2x

This data is available for Pro users. Sign up to see all ExaWizards competitors and their valuation data.

Start Free Trial

ExaWizards VC Funding History

Before going public, ExaWizards raised $32M in total equity funding, across 3 rounds.


ExaWizards Funding Rounds

DateStageInvestorsRaisedValuationRev. MultipleDeal Summary
Mar-21Series AAflac Global Ventures$9M-ExaWizards is a Japan-based developer of artificial intelligence technology for the medical and nursing care industry. The company had raised a total of $23.1 million as of its $14.7 million Series B round in mid-2019, which included investors such as Persol Innovation, Sompo Holdings, and Innovation Network Corporation of Japan. ExaWizards has raised a total of ¥3.5 billion across 3 funding rounds.
Jul-19Series APersol Innovation Fund; Scrum Ventures; D4V; SMBC Venture Capital; Innovation Network Corporation of Japan; Sompo Holdings$15M--
Mar-18Series AIDATEN Ventures; iSGS Investment Works; Scrum Ventures; D4V; SMBC Venture Capital; Innovation Network Corporation of Japan; Japan Digital Design; Sompo Holdings$8M--

Acquisitions by ExaWizards

ExaWizards has acquired 1 company to date.

Last acquisition by ExaWizards was on June 30th 2023. ExaWizards acquired Stadium for $18M (EV/Revenue multiple available to Pro users).

See M&A valuation multiples

Latest Acquisitions by ExaWizards

Stadium
Description
Stadium is a Tokyo-based recruitment and staffing firm facilitating team-building placements in Japan. The company connects professionals across industries under its forward-stepping brand identity, utilizing orange and black colors to symbolize enthusiasm and determination. Stadium operates nationwide, emphasizing united individual contributions to form cohesive teams for corporate clients.
HQ CountryJapan
HQ City
Tokyo
Deal Date30 Jun 2023
Valuation$18M
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all ExaWizards acquisitions and their M&A valuation multiples.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About ExaWizards

When was ExaWizards founded?ExaWizards was founded in 2016.
Where is ExaWizards headquartered?ExaWizards is headquartered in Japan.
How many employees does ExaWizards have?As of today, ExaWizards has over 574 employees.
Is ExaWizards publicly listed?Yes, ExaWizards is a public company listed on Tokyo Stock Exchange.
What is the stock symbol of ExaWizards?ExaWizards trades under 4259 ticker.
When did ExaWizards go public?ExaWizards went public in 2021.
Who are competitors of ExaWizards?ExaWizards main competitors include Yidu Tech, Comp, Computer Eng & Consulting, Mitsubishi Research, Baida Group Co, Troy Information Technology, Cresco, Datamatics Global Services, Beijing Hanyi Innovation, Infibeam Avenues.
What is the current market cap of ExaWizards?ExaWizards' current market cap is $500M.
What is the current revenue of ExaWizards?ExaWizards' last 12 months revenue is $87M.
What is the current revenue growth of ExaWizards?ExaWizards revenue growth (NTM/LTM) is 29%.
What is the current EV/Revenue multiple of ExaWizards?Current revenue multiple of ExaWizards is 5.2x.
What is the current net income of ExaWizards?ExaWizards' last 12 months net income is $10M.
How many companies ExaWizards has acquired to date?As of September 2026, ExaWizards has acquired 1 company.
What was the largest acquisition by ExaWizards?$18M acquisition of Stadium on 30th June 2023 was the largest M&A ExaWizards has done to date.
What companies ExaWizards acquired?ExaWizards acquired Stadium.
In how many companies ExaWizards has invested to date?ExaWizards hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to ExaWizards

Lists including ExaWizards

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial