Switch theme
Sign up to access all valuation multiples
Maison Solutions Inc is a fast-growing, specialty grocery retailer offering traditional Asian food and merchandise to modern U.S. consumers, particularly members of Asian-American communities. It is committed to providing Asian fresh produce, meat, seafood, and other daily necessities in a manner that caters to traditional Asian-American family values and cultural norms, while also accounting for the new and faster-paced lifestyle of younger generations and the diverse communities in which it operates. The company's merchandise includes fresh and, meats, seafood, and other groceries that are not found in mainstream supermarkets, including a variety of Asian vegetables and fruits such as broccoli, bitter melon, winter gourd, Shanghai baby bok choy, longan, and lychee.
2019
355
LTM Revenue n/a
LTM EBITDA n/a
$70.1M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Maison Solutions has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Maison Solutions achieved revenue of $58.0M and an EBITDA of -$2.2M.
Maison Solutions expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Maison Solutions valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $55.4M | $58.0M | XXX | XXX | XXX |
| Gross Profit | $8.3M | $12.5M | XXX | XXX | XXX |
| Gross Margin | 15% | 21% | XXX | XXX | XXX |
| EBITDA | $0.5M | -$2.2M | XXX | XXX | XXX |
| EBITDA Margin | 1% | -4% | XXX | XXX | XXX |
| Net Profit | -$0.6M | $1.3M | XXX | XXX | XXX |
| Net Margin | -1% | 2% | XXX | XXX | XXX |
| Net Debt | $2.4M | $0.5M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Maison Solutions's stock price is $1.
Maison Solutions has current market cap of $19.7M, and EV of $70.1M.
See Maison Solutions trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $70.1M | $19.7M | XXX | XXX | XXX | XXX | n/a |
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, Maison Solutions has market cap of $19.7M and EV of $70.1M.
Maison Solutions's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Maison Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Maison Solutions and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $70.1M | XXX | XXX | XXX |
| EV/Revenue | 1.2x | XXX | XXX | XXX |
| EV/EBITDA | -31.3x | XXX | XXX | XXX |
| P/E | -5.9x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -10.3x | 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 UpMaison Solutions's NTM/LTM revenue growth is n/a
Maison Solutions's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $40K for the same period.
Over next 12 months, Maison Solutions'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 Maison Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Maison Solutions and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -4% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -592% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $40K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 17% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 25% | 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 | |
| Ghitha Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| Ahold Delhaize | XXX | XXX | XXX | XXX | XXX | XXX |
| Coles Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Woolworths Group | XXX | XXX | XXX | XXX | XXX | XXX |
| CP All | 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.
Maison Solutions acquired XXX companies to date.
Last acquisition by Maison Solutions was XXXXXXXX, XXXXX XXXXX XXXXXX . Maison Solutions 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 Maison Solutions founded? | Maison Solutions was founded in 2019. |
| Where is Maison Solutions headquartered? | Maison Solutions is headquartered in United States of America. |
| How many employees does Maison Solutions have? | As of today, Maison Solutions has 355 employees. |
| Who is the CEO of Maison Solutions? | Maison Solutions's CEO is Mr. John Xu. |
| Is Maison Solutions publicy listed? | Yes, Maison Solutions is a public company listed on NAS. |
| What is the stock symbol of Maison Solutions? | Maison Solutions trades under MSS ticker. |
| When did Maison Solutions go public? | Maison Solutions went public in 2023. |
| Who are competitors of Maison Solutions? | Similar companies to Maison Solutions include e.g. Ghitha Holding, Ahold Delhaize, Coles Group, Woolworths Group. |
| What is the current market cap of Maison Solutions? | Maison Solutions's current market cap is $19.7M |
| What is the current revenue growth of Maison Solutions? | Maison Solutions revenue growth between 2023 and 2024 was 5%. |
| Is Maison Solutions profitable? | Yes, Maison Solutions 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.
