Switch theme
Sign up to access all valuation multiples
Heiwa Corp is a gambling company involved in the manufacturing and sales of pachinko and pachislot machines. The company operates in two business segments: game machines and golf. The game machine business develops pachinko machines, a gambling device with pinball-like characteristics, which are sold to pachinko parlors throughout Japan. Pachinko parlors allow users to purchase small steel balls, which are utilized in pachinko machines under the objective of winning more balls, which can then be exchanged for prizes. Pachislot machines, which are a similar gambling device with characteristics of pachinko and slot machines, are developed in a similar manner. The company's golf segment operates a number of golf courses. Heiwa generates the vast majority of its revenue in Japan.
1969
10.3K+
LTM Revenue $1.1B
LTM EBITDA $306M
$5.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Heiwa has a last 12-month revenue (LTM) of $1.1B and a last 12-month EBITDA of $306M.
In the most recent fiscal year, Heiwa achieved revenue of $936M and an EBITDA of $221M.
Heiwa expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Heiwa valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $1.1B | XXX | $936M | XXX | XXX | XXX |
| Gross Profit | $424M | XXX | $321M | XXX | XXX | XXX |
| Gross Margin | 37% | XXX | 34% | XXX | XXX | XXX |
| EBITDA | $306M | XXX | $221M | XXX | XXX | XXX |
| EBITDA Margin | 27% | XXX | 24% | XXX | XXX | XXX |
| EBIT | $219M | XXX | $161M | XXX | XXX | XXX |
| EBIT Margin | 19% | XXX | 17% | XXX | XXX | XXX |
| Net Profit | $99.3M | XXX | $114M | XXX | XXX | XXX |
| Net Margin | 9% | XXX | 12% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $486M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Heiwa's stock price is JPY 2095 (or $14).
Heiwa has current market cap of JPY 207B (or $1.4B), and EV of JPY 743B (or $5.1B).
See Heiwa trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.1B | $1.4B | XXX | XXX | XXX | XXX | $1.01 |
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, Heiwa has market cap of $1.4B and EV of $5.1B.
Heiwa's trades at 5.4x EV/Revenue multiple, and 22.5x EV/EBITDA.
Equity research analysts estimate Heiwa's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Heiwa has a P/E ratio of 14.3x.
See valuation multiples for Heiwa and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.4B | XXX | $1.4B | XXX | XXX | XXX |
| EV (current) | $5.1B | XXX | $5.1B | XXX | XXX | XXX |
| EV/Revenue | 4.5x | XXX | 5.4x | XXX | XXX | XXX |
| EV/EBITDA | 16.6x | XXX | 22.5x | XXX | XXX | XXX |
| EV/EBIT | 23.3x | XXX | 30.6x | XXX | XXX | XXX |
| EV/Gross Profit | 12.0x | XXX | n/a | XXX | XXX | XXX |
| P/E | 14.3x | XXX | 11.7x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 116.9x | 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 TrialHeiwa's last 12 month revenue growth is 62%
Heiwa's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $16K for the same period.
Heiwa's rule of 40 is 86% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Heiwa's rule of X is 182% (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 Heiwa and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 62% | XXX | 41% | XXX | XXX | XXX |
| EBITDA Margin | 27% | XXX | 24% | XXX | XXX | XXX |
| EBITDA Growth | 90% | XXX | 63% | XXX | XXX | XXX |
| Rule of 40 | 86% | XXX | 86% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 182% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $16K | 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 | 17% | 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 | |
| High Roller Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Ainsworth Game Technology | XXX | XXX | XXX | XXX | XXX | XXX |
| Aristocrat Leisure | XXX | XXX | XXX | XXX | XXX | XXX |
| BlueBet Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| BetMakers | 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.
Heiwa acquired XXX companies to date.
Last acquisition by Heiwa was XXXXXXXX, XXXXX XXXXX XXXXXX . Heiwa 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 Heiwa founded? | Heiwa was founded in 1969. |
| Where is Heiwa headquartered? | Heiwa is headquartered in Japan. |
| How many employees does Heiwa have? | As of today, Heiwa has 10.3K+ employees. |
| Is Heiwa publicy listed? | Yes, Heiwa is a public company listed on TKS. |
| What is the stock symbol of Heiwa? | Heiwa trades under 6412 ticker. |
| When did Heiwa go public? | Heiwa went public in 1991. |
| Who are competitors of Heiwa? | Similar companies to Heiwa include e.g. High Roller Technologies, Ainsworth Game Technology, Aristocrat Leisure, BlueBet Holdings. |
| What is the current market cap of Heiwa? | Heiwa's current market cap is $1.4B |
| What is the current revenue of Heiwa? | Heiwa's last 12 months revenue is $1.1B. |
| What is the current revenue growth of Heiwa? | Heiwa revenue growth (NTM/LTM) is 62%. |
| What is the current EV/Revenue multiple of Heiwa? | Current revenue multiple of Heiwa is 4.5x. |
| Is Heiwa profitable? | Yes, Heiwa is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Heiwa? | Heiwa's last 12 months EBITDA is $306M. |
| What is Heiwa's EBITDA margin? | Heiwa's last 12 months EBITDA margin is 27%. |
| What is the current EV/EBITDA multiple of Heiwa? | Current EBITDA multiple of Heiwa is 16.6x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
