Switch theme
Sign up to access all valuation multiples
Extreme Co Ltd is engaged in the design and development of game and digital contents. The company's clients vary from financial companies, government offices, communication enterprises and to mobile game publishers. It provides personal computer online, smart phone and other game services, which include game services, license service and collaboration development service.
2005
412
LTM Revenue $77.8M
Last FY EBITDA $10.6M
$23.8M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Extreme Co has a last 12-month revenue (LTM) of $77.8M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Extreme Co achieved revenue of $70.1M and an EBITDA of $10.6M.
Extreme Co expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Extreme Co valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $77.8M | XXX | $70.1M | XXX | XXX | XXX |
| Gross Profit | $77.8M | XXX | $19.9M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 28% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $10.6M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 15% | XXX | XXX | XXX |
| EBIT | $10.4M | XXX | $7.5M | XXX | XXX | XXX |
| EBIT Margin | 13% | XXX | 11% | XXX | XXX | XXX |
| Net Profit | $7.8M | XXX | $7.1M | XXX | XXX | XXX |
| Net Margin | 10% | XXX | 10% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Extreme Co's stock price is JPY 1230 (or $8).
Extreme Co has current market cap of JPY 6.6B (or $45.2M), and EV of JPY 3.5B (or $23.8M).
See Extreme Co trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $23.8M | $45.2M | XXX | XXX | XXX | XXX | $1.43 |
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, Extreme Co has market cap of $45.2M and EV of $23.8M.
Extreme Co's trades at 0.4x EV/Revenue multiple, and 2.3x EV/EBITDA.
Equity research analysts estimate Extreme Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Extreme Co has a P/E ratio of 5.8x.
See valuation multiples for Extreme Co and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $45.2M | XXX | $45.2M | XXX | XXX | XXX |
| EV (current) | $23.8M | XXX | $23.8M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 2.3x | XXX | XXX | XXX |
| EV/EBIT | 2.3x | XXX | 3.2x | XXX | XXX | XXX |
| EV/Gross Profit | 0.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 5.8x | XXX | 6.7x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 4.6x | 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 TrialExtreme Co's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $30K for the same period.
Extreme Co's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Extreme Co'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 Extreme Co and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 15% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $30K | 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 | 18% | 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 | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Nazara Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | 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.
Extreme Co acquired XXX companies to date.
Last acquisition by Extreme Co was XXXXXXXX, XXXXX XXXXX XXXXXX . Extreme Co 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 Extreme Co founded? | Extreme Co was founded in 2005. |
| Where is Extreme Co headquartered? | Extreme Co is headquartered in Japan. |
| How many employees does Extreme Co have? | As of today, Extreme Co has 412 employees. |
| Is Extreme Co publicy listed? | Yes, Extreme Co is a public company listed on TKS. |
| What is the stock symbol of Extreme Co? | Extreme Co trades under 6033 ticker. |
| When did Extreme Co go public? | Extreme Co went public in 2014. |
| Who are competitors of Extreme Co? | Similar companies to Extreme Co include e.g. Azerion Group, PlaySide Studios, OnMobile, Nazara Technologies. |
| What is the current market cap of Extreme Co? | Extreme Co's current market cap is $45.2M |
| What is the current revenue of Extreme Co? | Extreme Co's last 12 months revenue is $77.8M. |
| What is the current EV/Revenue multiple of Extreme Co? | Current revenue multiple of Extreme Co is 0.3x. |
| Is Extreme Co profitable? | Yes, Extreme Co 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.
