🎉 M&A multiples are live!
Check it out!

GNI Group Valuation Multiples

Discover revenue and EBITDA valuation multiples for GNI Group and similar public comparables like Pharming, Julphar, and Benevolent AI.

GNI Group Overview

About GNI Group

GNI Group Ltd is a clinical stage drug development company. It works on the treatment of diseases that are more common in Asia, especially Japan and China. It is engaged in the discovery, development, manufacture, and sale of drugs for the treatment of cancer and inflammatory diseases.


Founded

2001

HQ

Japan
Employees

349

Website

gnipharma.com

Financials

LTM Revenue $206M

LTM EBITDA $112M

EV

$525M

Valuation Multiples

Multiples.vc

Sign up to see

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.

GNI Group Financials

GNI Group has a last 12-month revenue of $206M and a last 12-month EBITDA of $112M.

In the most recent fiscal year, GNI Group achieved revenue of $157M and an EBITDA of $20.6M.

GNI Group expects next 12-month revenue of  XXX    and NTM EBITDA of  XXX

See GNI Group valuation multiples based on analyst estimates

GNI Group P&L

FY 2023 FY 2024 FY 2025 LTM NTM
Revenue $173M $157M XXX XXX XXX
Gross Profit $98.0M $149M XXX XXX XXX
Gross Margin 57% 95% XXX XXX XXX
EBITDA $96.2M $20.6M XXX XXX XXX
EBITDA Margin 56% 13% XXX XXX XXX
Net Profit $2.6M $53.8M XXX XXX XXX
Net Margin 1% 34% XXX XXX XXX
Net Debt n/a n/a XXX XXX XXX

Financial data powered by Morningstar, Inc.

GNI Group Stock Performance

As of April 15, 2025, GNI Group's stock price is JPY 1816 (or $12).

GNI Group has current market cap of JPY 91.2B (or $606M), and EV of JPY 79.0B (or $525M).

See GNI Group trading valuation data

GNI Group Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$525M $606M XXX XXX XXX XXX $0.46

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

Sign Up

GNI Group Valuation Multiples

As of April 15, 2025, GNI Group has market cap of $606M and EV of $525M.

GNI Group's trades at 2.6x LTM EV/Revenue multiple, and 4.7x LTM EBITDA.

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

See valuation multiples for GNI Group and 10K+ public comps

GNI Group Financial Valuation Multiples

FY 2024 FY 2025E FY 2026E FY 2027E
EV $525M XXX XXX XXX
EV/Revenue 3.3x XXX XXX XXX
EV/EBITDA 25.5x XXX XXX XXX
P/E 83.0x XXX XXX XXX
P/E/Growth 0.4x XXX XXX XXX
EV/FCF -16.8x XXX XXX XXX

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

Get GNI Group Valuation Multiples

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

Sign Up

GNI Group Valuation Multiples

GNI Group's NTM/LTM revenue growth is 61%

GNI Group's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.3M for the same period.

Over next 12 months, GNI Group'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 GNI Group's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

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

GNI Group Operational Valuation Multiples

FY 2024 NTM FY 2025E FY 2026E FY 2027E
Revenue Growth -9% XXX XXX XXX XXX
EBITDA Margin 13% XXX XXX XXX XXX
EBITDA Growth -79% XXX XXX XXX XXX
Rule of 40 (SaaS-only) 74% XXX XXX XXX XXX
Revenue per Employee $0.4M XXX XXX XXX XXX
Opex per Employee $0.3M XXX XXX XXX XXX
S&M Expenses to Revenue n/a XXX XXX XXX XXX
G&A Expenses to Revenue 67% XXX XXX XXX XXX
R&D Expenses to Revenue 12% XXX XXX XXX XXX
Opex to Revenue 70% 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

GNI Group Public Comps

See public comps and valuation multiples for Drug Development & Therapeutics comps
EV/Revenue EV/EBITDA
2025E 2026E 2027E 2025E 2026E 2027E
Julphar XXX XXX XXX XXX XXX XXX
Benevolent AI XXX XXX XXX XXX XXX XXX
Galapagos XXX XXX XXX XXX XXX XXX
Pharming XXX XXX XXX XXX XXX XXX
Vivoryon Therapeutics 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.

GNI Group M&A and Investment Activity

GNI Group acquired  XXX companies to date.

Last acquisition by GNI Group was  XXXXXXXX, XXXXX XXXXX XXXXXX . GNI Group acquired  XXXXXXXX for  XXX (EV/Revenue multiple of  XXX ).

See M&A valuation multiples

Latest Acquisitions by GNI Group

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

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About GNI Group

When was GNI Group founded? GNI Group was founded in 2001.
Where is GNI Group headquartered? GNI Group is headquartered in Japan.
How many employees does GNI Group have? As of today, GNI Group has 349 employees.
Who is the CEO of GNI Group? GNI Group's CEO is Dr. Ying Luo, PhD.
Is GNI Group publicy listed? Yes, GNI Group is a public company listed on TKS.
What is the stock symbol of GNI Group? GNI Group trades under 2160 ticker.
When did GNI Group go public? GNI Group went public in 2007.
Who are competitors of GNI Group? Similar companies to GNI Group include e.g. Julphar, Benevolent AI, Galapagos, Pharming.
What is the current market cap of GNI Group? GNI Group's current market cap is $606M
What is the current revenue of GNI Group? GNI Group's last 12-month revenue is $206M.
What is the current EBITDA of GNI Group? GNI Group's last 12-month EBITDA is $112M.
What is the current EV/Revenue multiple of GNI Group? Current revenue multiple of GNI Group is 2.6x.
What is the current EV/EBITDA multiple of GNI Group? Current EBITDA multiple of GNI Group is 4.7x.
What is the current revenue growth of GNI Group? GNI Group revenue growth between 2023 and 2024 was -9%.
Is GNI Group profitable? Yes, GNI Group is EBITDA-positive (as of the last 12 months).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.