Switch theme
Sign up to access all valuation multiples
Kayac Inc engages in the development of gaming websites. It involves in the commission of internet-based advertising, marketing of clients, and support branding through client work. It also provides social games and game community under the name Lobi. The company also develops and sells smartphone games and wedding planner platforms.
2005
444
LTM Revenue $111M
LTM EBITDA n/a
$32.2M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Kayac has a last 12-month revenue of $111M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Kayac achieved revenue of $111M and an EBITDA of $4.8M.
Kayac expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Kayac valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $116M | $111M | XXX | XXX | XXX |
| Gross Profit | $52.6M | $61.3M | XXX | XXX | XXX |
| Gross Margin | 45% | 55% | XXX | XXX | XXX |
| EBITDA | $8.7M | $4.8M | XXX | XXX | XXX |
| EBITDA Margin | 7% | 4% | XXX | XXX | XXX |
| Net Profit | $5.2M | $3.4M | XXX | XXX | XXX |
| Net Margin | 4% | 3% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Kayac's stock price is JPY 406 (or $3).
Kayac has current market cap of JPY 6.5B (or $43.5M), and EV of JPY 4.8B (or $32.2M).
See Kayac trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $32.2M | $43.5M | XXX | XXX | XXX | XXX | $0.06 |
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, Kayac has market cap of $43.5M and EV of $32.2M.
Kayac's trades at 0.3x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Kayac's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Kayac and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $32.2M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | 6.7x | XXX | XXX | XXX |
| P/E | 43.9x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -11.0x | 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 UpKayac's NTM/LTM revenue growth is -100%
Kayac'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, Kayac'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 Kayac's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Kayac and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -44% | 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 | $0.1M | 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 | 52% | 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 | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Nazara Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | 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.
Kayac acquired XXX companies to date.
Last acquisition by Kayac was XXXXXXXX, XXXXX XXXXX XXXXXX . Kayac 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 Kayac founded? | Kayac was founded in 2005. |
| Where is Kayac headquartered? | Kayac is headquartered in Japan. |
| How many employees does Kayac have? | As of today, Kayac has 444 employees. |
| Is Kayac publicy listed? | Yes, Kayac is a public company listed on TKS. |
| What is the stock symbol of Kayac? | Kayac trades under 3904 ticker. |
| When did Kayac go public? | Kayac went public in 2014. |
| Who are competitors of Kayac? | Similar companies to Kayac include e.g. Azerion Group, PlaySide Studios, OnMobile, Nazara Technologies. |
| What is the current market cap of Kayac? | Kayac's current market cap is $43.5M |
| What is the current revenue of Kayac? | Kayac's last 12-month revenue is $111M. |
| What is the current EV/Revenue multiple of Kayac? | Current revenue multiple of Kayac is 0.3x. |
| What is the current revenue growth of Kayac? | Kayac revenue growth between 2023 and 2024 was -4%. |
| Is Kayac profitable? | Yes, Kayac 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.
