Switch theme
Sign up to access all valuation multiples
Goldwin Inc is involved in the business of manufacture and sale of 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, Ice breaker and Fischer.
1951
2.5K+
LTM Revenue $874M
LTM EBITDA $165M
$2.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Goldwin has a last 12-month revenue of $874M and a last 12-month EBITDA of $165M.
In the most recent fiscal year, Goldwin achieved revenue of $843M and an EBITDA of $230M.
Goldwin expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Goldwin valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $765M | $843M | XXX | XXX | XXX |
| Gross Profit | $344M | $399M | XXX | XXX | XXX |
| Gross Margin | 45% | 47% | XXX | XXX | XXX |
| EBITDA | $197M | $230M | XXX | XXX | XXX |
| EBITDA Margin | 26% | 27% | XXX | XXX | XXX |
| Net Profit | $95.4M | $139M | XXX | XXX | XXX |
| Net Margin | 12% | 17% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Goldwin's stock price is JPY 8108 (or $54).
Goldwin has current market cap of JPY 359B (or $2.4B), and EV of JPY 320B (or $2.1B).
See Goldwin trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.1B | $2.4B | XXX | XXX | XXX | XXX | $3.36 |
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, Goldwin has market cap of $2.4B and EV of $2.1B.
Goldwin's trades at 2.4x LTM EV/Revenue multiple, and 12.9x LTM EBITDA.
Analysts estimate Goldwin's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Goldwin and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.1B | XXX | XXX | XXX |
| EV/Revenue | 2.5x | XXX | XXX | XXX |
| EV/EBITDA | 11.8x | XXX | XXX | XXX |
| P/E | 15.8x | XXX | XXX | XXX |
| P/E/Growth | 2.1x | XXX | XXX | XXX |
| EV/FCF | 22.0x | 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 UpGoldwin's NTM/LTM revenue growth is 7%
Goldwin's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Goldwin'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 Goldwin's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Goldwin and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 10% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 17% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 27% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | 34% | 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 | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Cettire | XXX | XXX | XXX | XXX | XXX | XXX |
| Merino | XXX | XXX | XXX | XXX | XXX | XXX |
| Premier Investments | XXX | XXX | XXX | XXX | XXX | XXX |
| Step One Clothing | 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.
Goldwin acquired XXX companies to date.
Last acquisition by Goldwin was XXXXXXXX, XXXXX XXXXX XXXXXX . Goldwin 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 Goldwin founded? | Goldwin was founded in 1951. |
| Where is Goldwin headquartered? | Goldwin is headquartered in Japan. |
| How many employees does Goldwin have? | As of today, Goldwin has 2.5K+ employees. |
| Is Goldwin publicy listed? | Yes, Goldwin is a public company listed on TKS. |
| What is the stock symbol of Goldwin? | Goldwin trades under 8111 ticker. |
| When did Goldwin go public? | Goldwin went public in 1991. |
| Who are competitors of Goldwin? | Similar companies to Goldwin include e.g. Brillia Inc, Cettire, Merino, Premier Investments. |
| What is the current market cap of Goldwin? | Goldwin's current market cap is $2.4B |
| What is the current revenue of Goldwin? | Goldwin's last 12-month revenue is $874M. |
| What is the current EBITDA of Goldwin? | Goldwin's last 12-month EBITDA is $165M. |
| What is the current EV/Revenue multiple of Goldwin? | Current revenue multiple of Goldwin is 2.4x. |
| What is the current EV/EBITDA multiple of Goldwin? | Current EBITDA multiple of Goldwin is 12.9x. |
| What is the current revenue growth of Goldwin? | Goldwin revenue growth between 2023 and 2024 was 10%. |
| Is Goldwin profitable? | Yes, Goldwin 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.
