Mani Inc. - Public Comps and Valuation Multiples

Mani Inc. Overview

About Mani Inc.

Mani Inc manufactures medical devices and dental instruments. It sells products in four categories: surgical instruments, ophthalmic instruments, suture needles, and dental instruments. Mani's surgical products include instruments such as staplers, vessel knives, and bone saws. Its ophthalmic instruments include a range of knives used during eye surgery and ophthalmic sutures. Mani's suture needles business includes a variety of taper point and cutting eyeless needles, which require suture attachment and sterilization by the customer, as well as stainless-steel eyed needles. The firm's dental instruments include endodontic instruments and accessories, root canal equipment, and finishing and polishing instruments.

Founded

1959

HQ

Employees

3.7K+

Website

mani.co.jp

Sectors

Medical Devices
DeepTech
HealthTech

Financials

LTM Revenue $199M

LTM EBITDA $70.7M

EV

$847M

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

Mani Inc. Financials

As of September 2025, Mani Inc. reported last 12-month revenue of $199M and EBITDA of $70.7M.

In the same period, Mani Inc. generated $132M in LTM gross profit and $35.1M in net income.

See Mani Inc. valuation multiples based on analyst estimates

Mani Inc. P&L

In the most recent fiscal year, Mani Inc. reported revenue of $187M and EBITDA of $70.2M.

Mani Inc. expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Mani Inc. valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$199M	XXX	$187M	XXX	XXX	XXX
Gross Profit	$132M	XXX	$117M	XXX	XXX	XXX
Gross Margin	67%	XXX	63%	XXX	XXX	XXX
EBITDA	$70.7M	XXX	$70.2M	XXX	XXX	XXX
EBITDA Margin	36%	XXX	38%	XXX	XXX	XXX
EBIT	$54.5M	XXX	$55.1M	XXX	XXX	XXX
EBIT Margin	27%	XXX	29%	XXX	XXX	XXX
Net Profit	$35.1M	XXX	$41.2M	XXX	XXX	XXX
Net Margin	18%	XXX	22%	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 Mani Inc. including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $199M. EBITDA for the last twelve months was $70.7M. In the most recent fiscal year, Mani Inc. achieved $187M in revenue and $70.2M 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	$199M	Analyst estimates available to subscribers	$187M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$132M	Analyst estimates available to subscribers	$117M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	66.6% gross margin	Analyst estimates available to subscribers	62.8% 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)	$70.7M	Analyst estimates available to subscribers	$70.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	35.6% EBITDA margin	Analyst estimates available to subscribers	37.5% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$54.5M	Analyst estimates available to subscribers	$55.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	27.4% EBIT margin	Analyst estimates available to subscribers	29.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$35.1M	Analyst estimates available to subscribers	$41.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	17.6% net profit margin	Analyst estimates available to subscribers	22.0% 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 Mani Inc.

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

Recent Performance Highlights

Mani Inc. generated $199M in revenue over the last twelve months.
The company achieved $70.7M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $132M.
Net income over the last twelve months reached $35.1M.

Fiscal Year Performance

In the most recent fiscal year, Mani Inc. reported $187M in total revenue.
Fiscal year EBITDA was $70.2M.
The company maintained a gross profit margin of 62.8% in the most recent fiscal year.
EBITDA margin for the fiscal year was 37.5%.
Net profit margin reached 22.0% in the most recent fiscal year.

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

Mani Inc. Stock Performance

Mani Inc. has current market cap of JPY 148B (or $969M), and EV of JPY 129B (or $847M).

Market Cap Evolution

Mani Inc. Stock Data

As of October 17, 2025, Mani Inc.'s stock price is JPY 1500 (or $10).

See Mani Inc. trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$847M	$969M	XXX	XXX	XXX	XXX	$0.36

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

Mani Inc. Valuation Multiples

Mani Inc.'s trades at 5.0x EV/Revenue multiple, and 12.7x EV/EBITDA.

See valuation multiples for Mani Inc. and 15K+ public comps

Mani Inc. Financial Valuation Multiples

As of October 17, 2025, Mani Inc. has market cap of $969M and EV of $847M.

Equity research analysts estimate Mani Inc.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Mani Inc. has a P/E ratio of 27.6x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$969M	XXX	$969M	XXX	XXX	XXX
EV (current)	$847M	XXX	$847M	XXX	XXX	XXX
EV/Revenue	4.3x	XXX	5.0x	XXX	XXX	XXX
EV/EBITDA	12.0x	XXX	12.7x	XXX	XXX	XXX
EV/EBIT	15.5x	XXX	16.9x	XXX	XXX	XXX
EV/Gross Profit	6.4x	XXX	n/a	XXX	XXX	XXX
P/E	27.6x	XXX	24.4x	XXX	XXX	XXX
EV/FCF	158.1x	XXX	44.3x	XXX	XXX	XXX

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

Get Mani Inc. 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

Mani Inc. Margins & Growth Rates

Mani Inc.'s last 12 month revenue growth is 8%

Mani Inc.'s revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $17K for the same period.

Mani Inc.'s rule of 40 is 48% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Mani Inc.'s rule of X is 56% (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 Mani Inc. and other 15K+ public comps

Mani Inc. Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	8%	XXX	14%	XXX	XXX	XXX
EBITDA Margin	36%	XXX	39%	XXX	XXX	XXX
EBITDA Growth	8%	XXX	8%	XXX	XXX	XXX
Rule of 40	48%	XXX	48%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	56%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$17K	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	33%	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