Switch theme
Sign up to access all valuation multiples
KeyHolder Inc, through its subsidiaries is engaged in various businesses including advertising agency, casting, operation of the live music club, management, operation business such as talent, idol, training school management, total production business for movie content, live performances, general charter passenger car transportation, planning, development, and production of live entertainment contents, freight car transportation business, warehouse and cargo handling business and others.
1967
155
LTM Revenue $7.2M
LTM EBITDA n/a
$87.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
KeyHolder has a last 12-month revenue of $7.2M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, KeyHolder achieved revenue of $207M and an EBITDA of $29.1M.
KeyHolder expects next 12-month revenue of XXX and NTM EBITDA of XXX
See KeyHolder valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $183M | $207M | XXX | XXX | XXX |
| Gross Profit | $28.2M | $30.3M | XXX | XXX | XXX |
| Gross Margin | 15% | 15% | XXX | XXX | XXX |
| EBITDA | $19.8M | $29.1M | XXX | XXX | XXX |
| EBITDA Margin | 11% | 14% | XXX | XXX | XXX |
| Net Profit | $12.5M | $14.1M | XXX | XXX | XXX |
| Net Margin | 7% | 7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, KeyHolder's stock price is JPY 724 (or $5).
KeyHolder has current market cap of JPY 13.6B (or $90.6M), and EV of JPY 13.2B (or $87.4M).
See KeyHolder trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $87.4M | $90.6M | 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, KeyHolder has market cap of $90.6M and EV of $87.4M.
KeyHolder's trades at 12.1x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate KeyHolder's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for KeyHolder and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $87.4M | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 3.0x | XXX | XXX | XXX |
| P/E | 5.4x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 6.0x | 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 UpKeyHolder's NTM/LTM revenue growth is -100%
KeyHolder's revenue per employee for the last fiscal year averaged $1.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, KeyHolder'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 KeyHolder's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for KeyHolder and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 13% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 46% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.3M | 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 | 16% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 11% | 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 | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | 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.
KeyHolder acquired XXX companies to date.
Last acquisition by KeyHolder was XXXXXXXX, XXXXX XXXXX XXXXXX . KeyHolder 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 KeyHolder founded? | KeyHolder was founded in 1967. |
| Where is KeyHolder headquartered? | KeyHolder is headquartered in Japan. |
| How many employees does KeyHolder have? | As of today, KeyHolder has 155 employees. |
| Is KeyHolder publicy listed? | Yes, KeyHolder is a public company listed on TKS. |
| What is the stock symbol of KeyHolder? | KeyHolder trades under 4712 ticker. |
| When did KeyHolder go public? | KeyHolder went public in 1998. |
| Who are competitors of KeyHolder? | Similar companies to KeyHolder include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of KeyHolder? | KeyHolder's current market cap is $90.6M |
| What is the current revenue of KeyHolder? | KeyHolder's last 12-month revenue is $7.2M. |
| What is the current EV/Revenue multiple of KeyHolder? | Current revenue multiple of KeyHolder is 12.1x. |
| What is the current revenue growth of KeyHolder? | KeyHolder revenue growth between 2023 and 2024 was 13%. |
| Is KeyHolder profitable? | Yes, KeyHolder 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.
