Goldwin - Public Comps and Valuation Multiples

Goldwin Overview

About Goldwin

Goldwin Inc is involved in the business of manufacturing and selling sports products in Japan. It sells brands such as Goldwin, C3fit, Mxp, Speedo, Ellesse, Danskin, Canterbury, Black and white sport, the North Face, Helly Hansen, Macpac, Alite, Icebreaker, and Fischer.

Founded

1951

HQ

Employees

2.9K+

Website

goldwin.co.jp

Sectors

Clothing & Accessories

Financials

LTM Revenue $892M

LTM EBITDA $172M

EV

$2.0B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ 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

Goldwin Financials

As of September 2025, Goldwin reported last 12-month revenue of $892M and EBITDA of $172M.

In the same period, Goldwin generated $469M in LTM gross profit and $163M in net income.

See Goldwin valuation multiples based on analyst estimates

Goldwin P&L

In the most recent fiscal year, Goldwin reported revenue of $868M and EBITDA of $214M.

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

See Goldwin valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$892M	XXX	$868M	XXX	XXX	XXX
Gross Profit	$469M	XXX	$452M	XXX	XXX	XXX
Gross Margin	53%	XXX	52%	XXX	XXX	XXX
EBITDA	$172M	XXX	$214M	XXX	XXX	XXX
EBITDA Margin	19%	XXX	25%	XXX	XXX	XXX
EBIT	$158M	XXX	$144M	XXX	XXX	XXX
EBIT Margin	18%	XXX	17%	XXX	XXX	XXX
Net Profit	$163M	XXX	$160M	XXX	XXX	XXX
Net Margin	18%	XXX	18%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Goldwin including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $892M. EBITDA for the last twelve months was $172M. In the most recent fiscal year, Goldwin achieved $868M in revenue and $214M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$892M	Analyst estimates available to subscribers	$868M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$469M	Analyst estimates available to subscribers	$452M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	52.6% gross margin	Analyst estimates available to subscribers	52.1% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$172M	Analyst estimates available to subscribers	$214M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	19.3% EBITDA margin	Analyst estimates available to subscribers	24.6% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$158M	Analyst estimates available to subscribers	$144M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	17.7% EBIT margin	Analyst estimates available to subscribers	16.6% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$163M	Analyst estimates available to subscribers	$160M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	18.3% net profit margin	Analyst estimates available to subscribers	18.5% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Goldwin

This financial data table provides comprehensive performance metrics for Goldwin, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Goldwin generated $892M in revenue over the last twelve months.
The company achieved $172M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $469M.
Net income over the last twelve months reached $163M.

Fiscal Year Performance

In the most recent fiscal year, Goldwin reported $868M in total revenue.
Fiscal year EBITDA was $214M.
The company maintained a gross profit margin of 52.1% in the most recent fiscal year.
EBITDA margin for the fiscal year was 24.6%.
Net profit margin reached 18.5% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Goldwin. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Goldwin Stock Performance

Goldwin has current market cap of JPY 348B (or $2.3B), and EV of JPY 304B (or $2.0B).

Market Cap Evolution

Goldwin Stock Data

As of October 17, 2025, Goldwin's stock price is JPY 2525 (or $17).

See Goldwin trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$2.0B	$2.3B	XXX	XXX	XXX	XXX	$1.21

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

Start Free Trial

Goldwin Valuation Multiples

Goldwin's trades at 2.3x EV/Revenue multiple, and 9.2x EV/EBITDA.

See valuation multiples for Goldwin and 15K+ public comps

Goldwin Financial Valuation Multiples

As of October 17, 2025, Goldwin has market cap of $2.3B and EV of $2.0B.

Equity research analysts estimate Goldwin's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Goldwin has a P/E ratio of 14.0x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$2.3B	XXX	$2.3B	XXX	XXX	XXX
EV (current)	$2.0B	XXX	$2.0B	XXX	XXX	XXX
EV/Revenue	2.2x	XXX	2.3x	XXX	XXX	XXX
EV/EBITDA	11.6x	XXX	9.2x	XXX	XXX	XXX
EV/EBIT	12.6x	XXX	13.6x	XXX	XXX	XXX
EV/Gross Profit	4.3x	XXX	n/a	XXX	XXX	XXX
P/E	14.0x	XXX	14.3x	XXX	XXX	XXX
EV/FCF	12.9x	XXX	13.2x	XXX	XXX	XXX

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

Get Goldwin Valuation Multiples

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

Start Free Trial

Goldwin Margins & Growth Rates

Goldwin's last 12 month revenue growth is 6%

Goldwin's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

Goldwin's rule of 40 is 31% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Goldwin's rule of X is 34% (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 Goldwin and other 15K+ public comps

Goldwin Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	6%	XXX	5%	XXX	XXX	XXX
EBITDA Margin	19%	XXX	25%	XXX	XXX	XXX
EBITDA Growth	10%	XXX	-6%	XXX	XXX	XXX
Rule of 40	31%	XXX	31%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	34%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.3M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	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	36%	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

Start Free Trial