Switch theme
Sign up to access all valuation multiples
JIG-SAW Inc is a Japan-based company engaged in the software-infrastructure business sector. It provides managed services using automatic operation and control AI robot technology. The services offered by the company include Monitoring, Data Control, Embedded, Selecting Cloud, Infrastructure and Module/Chip among others.
2001
77
LTM Revenue $23.1M
LTM EBITDA n/a
$115M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
JIG-SAW has a last 12-month revenue of $23.1M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, JIG-SAW achieved revenue of $23.1M and an EBITDA of $5.1M.
JIG-SAW expects next 12-month revenue of XXX and NTM EBITDA of XXX
See JIG-SAW valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $21.5M | $23.1M | XXX | XXX | XXX |
| Gross Profit | $13.8M | $15.0M | XXX | XXX | XXX |
| Gross Margin | 64% | 65% | XXX | XXX | XXX |
| EBITDA | $4.7M | $5.1M | XXX | XXX | XXX |
| EBITDA Margin | 22% | 22% | XXX | XXX | XXX |
| Net Profit | $2.7M | $3.1M | XXX | XXX | XXX |
| Net Margin | 13% | 13% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, JIG-SAW's stock price is JPY 2830 (or $19).
JIG-SAW has current market cap of JPY 18.8B (or $125M), and EV of JPY 17.3B (or $115M).
See JIG-SAW trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $115M | $125M | XXX | XXX | XXX | XXX | $0.48 |
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, JIG-SAW has market cap of $125M and EV of $115M.
JIG-SAW's trades at 5.0x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate JIG-SAW's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for JIG-SAW and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $115M | XXX | XXX | XXX |
| EV/Revenue | 5.0x | XXX | XXX | XXX |
| EV/EBITDA | 22.4x | XXX | XXX | XXX |
| P/E | 39.3x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 42.4x | 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 UpJIG-SAW's NTM/LTM revenue growth is -100%
JIG-SAW's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, JIG-SAW'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 JIG-SAW's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for JIG-SAW and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 10% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | 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 | 54% | 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 | |
| Dropsuite | XXX | XXX | XXX | XXX | XXX | XXX |
| Dubber | XXX | XXX | XXX | XXX | XXX | XXX |
| DUG Tech | XXX | XXX | XXX | XXX | XXX | XXX |
| Megaport | XXX | XXX | XXX | XXX | XXX | XXX |
| Nextdc | 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.
JIG-SAW acquired XXX companies to date.
Last acquisition by JIG-SAW was XXXXXXXX, XXXXX XXXXX XXXXXX . JIG-SAW 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 JIG-SAW founded? | JIG-SAW was founded in 2001. |
| Where is JIG-SAW headquartered? | JIG-SAW is headquartered in Japan. |
| How many employees does JIG-SAW have? | As of today, JIG-SAW has 77 employees. |
| Is JIG-SAW publicy listed? | Yes, JIG-SAW is a public company listed on TKS. |
| What is the stock symbol of JIG-SAW? | JIG-SAW trades under 3914 ticker. |
| When did JIG-SAW go public? | JIG-SAW went public in 2015. |
| Who are competitors of JIG-SAW? | Similar companies to JIG-SAW include e.g. Dropsuite, Dubber, DUG Tech, Megaport. |
| What is the current market cap of JIG-SAW? | JIG-SAW's current market cap is $125M |
| What is the current revenue of JIG-SAW? | JIG-SAW's last 12-month revenue is $23.1M. |
| What is the current EV/Revenue multiple of JIG-SAW? | Current revenue multiple of JIG-SAW is 5.0x. |
| What is the current revenue growth of JIG-SAW? | JIG-SAW revenue growth between 2023 and 2024 was 7%. |
| Is JIG-SAW profitable? | Yes, JIG-SAW 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.
