Switch theme
Sign up to access all valuation multiples
F&M Co Ltd is engaged in providing accounting services for small companies, medium sized enterprise management support services, and social insurance labor service office support services.
1990
518
LTM Revenue n/a
LTM EBITDA n/a
$179M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
F&M has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, F&M achieved revenue of $98.8M and an EBITDA of $22.8M.
F&M expects next 12-month revenue of XXX and NTM EBITDA of XXX
See F&M valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $84.4M | $98.8M | XXX | XXX | XXX |
| Gross Profit | $48.8M | $57.8M | XXX | XXX | XXX |
| Gross Margin | 58% | 59% | XXX | XXX | XXX |
| EBITDA | $23.8M | $22.8M | XXX | XXX | XXX |
| EBITDA Margin | 28% | 23% | XXX | XXX | XXX |
| Net Profit | $10.3M | $12.5M | XXX | XXX | XXX |
| Net Margin | 12% | 13% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, F&M's stock price is JPY 2150 (or $14).
F&M has current market cap of JPY 31.8B (or $211M), and EV of JPY 26.9B (or $179M).
See F&M trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $179M | $211M | 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, F&M has market cap of $211M and EV of $179M.
F&M's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate F&M's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for F&M and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $179M | 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.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpF&M's NTM/LTM revenue growth is n/a
F&M's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, F&M'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 F&M's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for F&M and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 17% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -4% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | 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 | 52% | 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 | |
| Count | XXX | XXX | XXX | XXX | XXX | XXX |
| Kelly Partners Group | XXX | XXX | XXX | XXX | XXX | XXX |
| WT Financial Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Aallon Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Administer | 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.
F&M acquired XXX companies to date.
Last acquisition by F&M was XXXXXXXX, XXXXX XXXXX XXXXXX . F&M 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 F&M founded? | F&M was founded in 1990. |
| Where is F&M headquartered? | F&M is headquartered in Japan. |
| How many employees does F&M have? | As of today, F&M has 518 employees. |
| Is F&M publicy listed? | Yes, F&M is a public company listed on TKS. |
| What is the stock symbol of F&M? | F&M trades under 4771 ticker. |
| When did F&M go public? | F&M went public in 2000. |
| Who are competitors of F&M? | Similar companies to F&M include e.g. Count, Kelly Partners Group, WT Financial Group, Aallon Group. |
| What is the current market cap of F&M? | F&M's current market cap is $211M |
| What is the current revenue growth of F&M? | F&M revenue growth between 2023 and 2024 was 17%. |
| Is F&M profitable? | Yes, F&M 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.
