🚀 VC round data is live in beta, check it out!
Kayac Valuation Multiples
Discover revenue and EBITDA valuation multiples for Kayac and similar public comparables like Actoz Soft, Gala, Extreme Co, Mobile Factory and more.
Kayac Overview
About Kayac
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.
Founded
2005
HQ
Employees
444
Website
Sectors
Financials (LTM)
EV
$26M
Kayac Financials
Kayac reported last 12-month revenue of $131M.
In the same LTM period, Kayac generated $4M in net income.
Revenue (LTM)
Kayac P&L
In the most recent fiscal year, Kayac reported revenue of $131M and EBITDA of $9M.
Kayac expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $131M | XXX | $131M | XXX | XXX | XXX |
| Gross Profit | — | XXX | $69M | XXX | XXX | XXX |
| Gross Margin | — | XXX | 53% | XXX | XXX | XXX |
| EBITDA | — | XXX | $9M | XXX | XXX | XXX |
| EBITDA Margin | — | XXX | 7% | XXX | XXX | XXX |
| EBIT Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| Net Profit | $4M | XXX | $4M | XXX | XXX | XXX |
| Net Margin | 3% | XXX | 3% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Kayac Stock Performance
Kayac has current market cap of $42M, and enterprise value of $26M.
Market Cap Evolution
Kayac's stock price is $2.70.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $26M | $42M | 0.3% | XXX | XXX | XXX | $0.29 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialKayac Valuation Multiples
Kayac trades at 0.2x EV/Revenue multiple, and 2.8x EV/EBITDA.
EV / Revenue (LTM)
Kayac Financial Valuation Multiples
As of April 19, 2026, Kayac has market cap of $42M and EV of $26M.
Equity research analysts estimate Kayac's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Kayac has a P/E ratio of 9.4x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $42M | XXX | $42M | XXX | XXX | XXX |
| EV (current) | $26M | XXX | $26M | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | — | XXX | 2.8x | XXX | XXX | XXX |
| EV/EBIT | 3.8x | XXX | 3.8x | XXX | XXX | XXX |
| EV/Gross Profit | — | XXX | 0.4x | XXX | XXX | XXX |
| P/E | 9.4x | XXX | 9.4x | XXX | XXX | XXX |
| EV/FCF | — | XXX | 11.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Kayac Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Kayac Margins & Growth Rates
Kayac's revenue in the last fiscal year grew by 20%.
Kayac's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Kayac Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | — | XXX | 20% | XXX | XXX | XXX |
| EBITDA Margin | — | XXX | 7% | XXX | XXX | XXX |
| EBITDA Growth | — | XXX | 104% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 47% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Kayac Public Comps
See public comps and valuation multiples for other Gaming - Mobile comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Kayac | XXX | XXX | XXX | XXX | XXX | XXX |
| Actoz Soft | XXX | XXX | XXX | XXX | XXX | XXX |
| Gala | XXX | XXX | XXX | XXX | XXX | XXX |
| Extreme Co | XXX | XXX | XXX | XXX | XXX | XXX |
| Mobile Factory | XXX | XXX | XXX | XXX | XXX | XXX |
| 5th Planet 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 M&A Activity
Kayac acquired XXX companies to date.
Last acquisition by Kayac was on XXXXXXXX, XXXXX. Kayac acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Kayac
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialKayac Investment Activity
Kayac invested in XXX companies to date.
Kayac made its latest investment on XXXXXXXX, XXXXX. Kayac invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Kayac
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Kayac
| 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 over 444 employees. |
| Is Kayac publicly listed? | Yes, Kayac is a public company listed on Tokyo Stock Exchange. |
| 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? | Kayac main competitors are Actoz Soft, Gala, Extreme Co, Mobile Factory. |
| What is the current market cap of Kayac? | Kayac's current market cap is $42M. |
| What is the current revenue of Kayac? | Kayac's last 12 months revenue is $131M. |
| What is the current EV/Revenue multiple of Kayac? | Current revenue multiple of Kayac is 0.2x. |
| Is Kayac profitable? | Yes, Kayac is net-income-positive (as of the last 12 months). |
| What is the current net income of Kayac? | Kayac's last 12 months net income is $4M. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.