Switch theme
Sign up to access all valuation multiples
Mandarake Inc is a Japan-based company engaged in the purchase and sale of Japanese cartoon-related secondhand books, goods, and animation-related products. It provides mail-order sale of comics, magazines, DVDs, games, and costume along with an auction of books, toys, celluloid pictures, animations, and acting scripts.
1987
752
LTM Revenue $99.2M
Last FY EBITDA $16.0M
$92.2M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Mandarake has a last 12-month revenue (LTM) of $99.2M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Mandarake achieved revenue of $99.2M and an EBITDA of $16.0M.
Mandarake expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mandarake valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $99.2M | XXX | $99.2M | XXX | XXX | XXX |
| Gross Profit | $99.2M | XXX | $54.3M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 55% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $16.0M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 16% | XXX | XXX | XXX |
| EBIT | $14.3M | XXX | $14.3M | XXX | XXX | XXX |
| EBIT Margin | 14% | XXX | 14% | XXX | XXX | XXX |
| Net Profit | $9.4M | XXX | $9.4M | XXX | XXX | XXX |
| Net Margin | 10% | XXX | 10% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $26.1M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Mandarake's stock price is JPY 299 (or $2).
Mandarake has current market cap of JPY 9.8B (or $67.5M), and EV of JPY 13.4B (or $92.2M).
See Mandarake trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $92.2M | $67.5M | XXX | XXX | XXX | XXX | $0.29 |
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 TrialAs of May 30, 2025, Mandarake has market cap of $67.5M and EV of $92.2M.
Mandarake's trades at 1.0x EV/Revenue multiple, and 6.2x EV/EBITDA.
Equity research analysts estimate Mandarake's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Mandarake has a P/E ratio of 7.1x.
See valuation multiples for Mandarake and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $67.5M | XXX | $67.5M | XXX | XXX | XXX |
| EV (current) | $92.2M | XXX | $92.2M | XXX | XXX | XXX |
| EV/Revenue | 0.9x | XXX | 1.0x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 6.2x | XXX | XXX | XXX |
| EV/EBIT | 6.5x | XXX | 7.0x | XXX | XXX | XXX |
| EV/Gross Profit | 0.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 7.1x | XXX | 7.7x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 13.9x | 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.
Start Free TrialMandarake's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Mandarake's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Mandarake's rule of X is unknown (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 Mandarake and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | 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 | 40% | 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 | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Adore Beauty | XXX | XXX | XXX | XXX | XXX | XXX |
| Kogan.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Temple & Webster | XXX | XXX | XXX | XXX | XXX | XXX |
| BIKE24 | 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.
Mandarake acquired XXX companies to date.
Last acquisition by Mandarake was XXXXXXXX, XXXXX XXXXX XXXXXX . Mandarake 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.
Start Free Trial| When was Mandarake founded? | Mandarake was founded in 1987. |
| Where is Mandarake headquartered? | Mandarake is headquartered in Japan. |
| How many employees does Mandarake have? | As of today, Mandarake has 752 employees. |
| Is Mandarake publicy listed? | Yes, Mandarake is a public company listed on TKS. |
| What is the stock symbol of Mandarake? | Mandarake trades under 2652 ticker. |
| When did Mandarake go public? | Mandarake went public in 2000. |
| Who are competitors of Mandarake? | Similar companies to Mandarake include e.g. Brillia Inc, Adore Beauty, Kogan.com, Temple & Webster. |
| What is the current market cap of Mandarake? | Mandarake's current market cap is $67.5M |
| What is the current revenue of Mandarake? | Mandarake's last 12 months revenue is $99.2M. |
| What is the current EV/Revenue multiple of Mandarake? | Current revenue multiple of Mandarake is 0.9x. |
| Is Mandarake profitable? | Yes, Mandarake 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.
