Switch theme
Sign up to access all valuation multiples
Marvelous Inc is a Japanese technology company that engages in planning, developing, and selling online games, consumer game software, and audio-visual content. The company's segments include online business, which develops and operates online games and applications, focusing on social games for social networking sites; consumer business, which develops and sells home game software and commercial equipment for amusement facilities; and music video business, which produces and operates music and video contents with a focus on animation.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Marvelous has a last 12-month revenue of $181M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Marvelous achieved revenue of $196M and an EBITDA of $5.3M.
Marvelous expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Marvelous valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $168M | $196M | XXX | XXX | XXX |
| Gross Profit | $85.2M | $76.2M | XXX | XXX | XXX |
| Gross Margin | 51% | 39% | XXX | XXX | XXX |
| EBITDA | $37.9M | $5.3M | XXX | XXX | XXX |
| EBITDA Margin | 23% | 3% | XXX | XXX | XXX |
| Net Profit | $25.4M | $12.8M | XXX | XXX | XXX |
| Net Margin | 15% | 7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Marvelous's stock price is JPY 442 (or $3).
Marvelous has current market cap of JPY 26.8B (or $178M), and EV of JPY 13.5B (or $89.6M).
See Marvelous trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $89.6M | $178M | XXX | XXX | XXX | XXX | $0.10 |
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, Marvelous has market cap of $178M and EV of $89.6M.
Marvelous's trades at 0.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Marvelous's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Marvelous and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $89.6M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 49.1x | XXX | XXX | XXX |
| P/E/Growth | 0.7x | 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 UpMarvelous's NTM/LTM revenue growth is 15%
Marvelous's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Marvelous'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 Marvelous's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Marvelous and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 16% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -86% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 33% | 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 | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| Remedy Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Boyaa Interactive | 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.
Marvelous acquired XXX companies to date.
Last acquisition by Marvelous was XXXXXXXX, XXXXX XXXXX XXXXXX . Marvelous 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 Marvelous founded? | Marvelous was founded in 1997. |
| Where is Marvelous headquartered? | Marvelous is headquartered in Japan. |
| How many employees does Marvelous have? | As of today, Marvelous has 568 employees. |
| Is Marvelous publicy listed? | Yes, Marvelous is a public company listed on TKS. |
| What is the stock symbol of Marvelous? | Marvelous trades under 7844 ticker. |
| When did Marvelous go public? | Marvelous went public in 2005. |
| Who are competitors of Marvelous? | Similar companies to Marvelous include e.g. Azerion Group, PlaySide Studios, Trophy Games, Remedy Entertainment. |
| What is the current market cap of Marvelous? | Marvelous's current market cap is $178M |
| What is the current revenue of Marvelous? | Marvelous's last 12-month revenue is $181M. |
| What is the current EV/Revenue multiple of Marvelous? | Current revenue multiple of Marvelous is 0.5x. |
| What is the current revenue growth of Marvelous? | Marvelous revenue growth between 2023 and 2024 was 16%. |
| Is Marvelous profitable? | Yes, Marvelous 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.
