Koei Tecmo - Public Comps and Valuation Multiples

Koei Tecmo Overview

About Koei Tecmo

Koei Tecmo Holdings is a Japanese video game, amusement, and anime company created in 2009 by the merger of Koei and Tecmo, best known for their Nobunaga’s Ambition, Romance of the Three Kingdoms, Nioh, and Atelier game franchises. The company also creates games based on third-party franchises, such as Nintendo’s The Legend of Zelda and Fire Emblem, and Kodansha’s Attack on Titan.

Founded

2009

HQ

Employees

2.1K+

Website

koeitecmo.co.jp

Sectors

Gaming - Console & PC
Gaming - Mobile

Financials

LTM Revenue $569M

LTM EBITDA $232M

EV

$4.1B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Koei Tecmo Financials

As of September 2025, Koei Tecmo reported last 12-month revenue of $569M and EBITDA of $232M.

In the same period, Koei Tecmo generated $373M in LTM gross profit and $229M in net income.

See Koei Tecmo valuation multiples based on analyst estimates

Koei Tecmo P&L

In the most recent fiscal year, Koei Tecmo reported revenue of $545M and EBITDA of $223M.

Koei Tecmo expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Koei Tecmo valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$569M	XXX	$545M	XXX	XXX	XXX
Gross Profit	$373M	XXX	$344M	XXX	XXX	XXX
Gross Margin	66%	XXX	63%	XXX	XXX	XXX
EBITDA	$232M	XXX	$223M	XXX	XXX	XXX
EBITDA Margin	41%	XXX	41%	XXX	XXX	XXX
EBIT	$218M	XXX	$211M	XXX	XXX	XXX
EBIT Margin	38%	XXX	39%	XXX	XXX	XXX
Net Profit	$229M	XXX	$247M	XXX	XXX	XXX
Net Margin	40%	XXX	45%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Koei Tecmo including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $569M. EBITDA for the last twelve months was $232M. In the most recent fiscal year, Koei Tecmo achieved $545M in revenue and $223M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$569M	Analyst estimates available to subscribers	$545M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$373M	Analyst estimates available to subscribers	$344M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	65.5% gross margin	Analyst estimates available to subscribers	63.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$232M	Analyst estimates available to subscribers	$223M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	40.8% EBITDA margin	Analyst estimates available to subscribers	40.9% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$218M	Analyst estimates available to subscribers	$211M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	38.2% EBIT margin	Analyst estimates available to subscribers	38.6% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$229M	Analyst estimates available to subscribers	$247M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	40.2% net profit margin	Analyst estimates available to subscribers	45.3% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Koei Tecmo

This financial data table provides comprehensive performance metrics for Koei Tecmo, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Koei Tecmo generated $569M in revenue over the last twelve months.
The company achieved $232M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $373M.
Net income over the last twelve months reached $229M.

Fiscal Year Performance

In the most recent fiscal year, Koei Tecmo reported $545M in total revenue.
Fiscal year EBITDA was $223M.
The company maintained a gross profit margin of 63.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 40.9%.
Net profit margin reached 45.3% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Koei Tecmo. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Koei Tecmo Stock Performance

Koei Tecmo has current market cap of JPY 639B (or $4.2B), and EV of JPY 632B (or $4.1B).

Market Cap Evolution

Koei Tecmo Stock Data

As of October 17, 2025, Koei Tecmo's stock price is JPY 2022 (or $13).

See Koei Tecmo trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$4.1B	$4.2B	XXX	XXX	XXX	XXX	$0.72

Benchmark Trading Valuation Multiples by Industry

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 Trial

Koei Tecmo Valuation Multiples

Koei Tecmo's trades at 7.6x EV/Revenue multiple, and 19.1x EV/EBITDA.

See valuation multiples for Koei Tecmo and 15K+ public comps

Koei Tecmo Financial Valuation Multiples

As of October 17, 2025, Koei Tecmo has market cap of $4.2B and EV of $4.1B.

Equity research analysts estimate Koei Tecmo's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Koei Tecmo has a P/E ratio of 18.3x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$4.2B	XXX	$4.2B	XXX	XXX	XXX
EV (current)	$4.1B	XXX	$4.1B	XXX	XXX	XXX
EV/Revenue	7.3x	XXX	7.6x	XXX	XXX	XXX
EV/EBITDA	17.9x	XXX	19.1x	XXX	XXX	XXX
EV/EBIT	19.1x	XXX	20.3x	XXX	XXX	XXX
EV/Gross Profit	11.1x	XXX	n/a	XXX	XXX	XXX
P/E	18.3x	XXX	17.4x	XXX	XXX	XXX
EV/FCF	15.1x	XXX	19.0x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Koei Tecmo Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Koei Tecmo Margins & Growth Rates

Koei Tecmo's last 12 month revenue growth is 5%

Koei Tecmo's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

Koei Tecmo's rule of 40 is 45% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Koei Tecmo's rule of X is 54% (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 Koei Tecmo and other 15K+ public comps

Koei Tecmo Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	5%	XXX	5%	XXX	XXX	XXX
EBITDA Margin	41%	XXX	40%	XXX	XXX	XXX
EBITDA Growth	-2%	XXX	2%	XXX	XXX	XXX
Rule of 40	45%	XXX	45%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	54%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.3M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	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	24%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial