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 $96.1M
LTM EBITDA n/a
$97.3M
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 of $96.1M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Mandarake achieved revenue of $96.1M and an EBITDA of $15.5M.
Mandarake expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mandarake valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $85.3M | $96.1M | XXX | XXX | XXX |
| Gross Profit | $38.4M | $46.7M | XXX | XXX | XXX |
| Gross Margin | 45% | 49% | XXX | XXX | XXX |
| EBITDA | $14.0M | $15.5M | XXX | XXX | XXX |
| EBITDA Margin | 16% | 16% | XXX | XXX | XXX |
| Net Profit | $3.9M | $8.3M | XXX | XXX | XXX |
| Net Margin | 5% | 9% | XXX | XXX | XXX |
| Net Debt | $37.2M | $31.1M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Mandarake's stock price is JPY 324 (or $2).
Mandarake has current market cap of JPY 10.7B (or $70.8M), and EV of JPY 14.6B (or $97.3M).
See Mandarake trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $97.3M | $70.8M | XXX | XXX | XXX | XXX | $0.28 |
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, Mandarake has market cap of $70.8M and EV of $97.3M.
Mandarake's trades at 1.0x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Mandarake's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Mandarake and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $97.3M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | 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 UpMandarake's NTM/LTM revenue growth is -100%
Mandarake's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Mandarake'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 Mandarake's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Mandarake and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 13% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 11% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | 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 | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 40% | 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 | |
| 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.
Sign Up| 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 $70.8M |
| What is the current revenue of Mandarake? | Mandarake's last 12-month revenue is $96.1M. |
| What is the current EV/Revenue multiple of Mandarake? | Current revenue multiple of Mandarake is 1.0x. |
| What is the current revenue growth of Mandarake? | Mandarake revenue growth between 2023 and 2024 was 13%. |
| 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.
