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.
1997
568
LTM Revenue $192M
Last FY EBITDA $5.5M
$104M
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 (LTM) of $192M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Marvelous achieved revenue of $202M and an EBITDA of $5.5M.
Marvelous expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Marvelous valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $192M | XXX | $202M | XXX | XXX | XXX |
| Gross Profit | $192M | XXX | $82.5M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 41% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $5.5M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 3% | XXX | XXX | XXX |
| EBIT | $12.5M | XXX | $16.6M | XXX | XXX | XXX |
| EBIT Margin | 6% | XXX | 8% | XXX | XXX | XXX |
| Net Profit | $5.6M | XXX | -$3.5M | XXX | XXX | XXX |
| Net Margin | 3% | XXX | -2% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Marvelous's stock price is JPY 469 (or $3).
Marvelous has current market cap of JPY 28.4B (or $195M), and EV of JPY 15.1B (or $104M).
See Marvelous trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $104M | $195M | XXX | XXX | XXX | XXX | $0.09 |
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, Marvelous has market cap of $195M and EV of $104M.
Marvelous's trades at 0.5x EV/Revenue multiple, and 7.5x EV/EBITDA.
Equity research analysts estimate Marvelous's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Marvelous has a P/E ratio of 34.7x.
See valuation multiples for Marvelous and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $195M | XXX | $195M | XXX | XXX | XXX |
| EV (current) | $104M | XXX | $104M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 7.5x | XXX | XXX | XXX |
| EV/EBIT | 8.3x | XXX | 6.2x | XXX | XXX | XXX |
| EV/Gross Profit | 0.5x | XXX | n/a | XXX | XXX | XXX |
| P/E | 34.7x | XXX | 303.8x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -41.7x | 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 TrialMarvelous's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Marvelous's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Marvelous'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 Marvelous 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 | 7% | 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 | $0.4M | 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 | 33% | 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.
Start Free Trial| 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 $195M |
| What is the current revenue of Marvelous? | Marvelous's last 12 months revenue is $192M. |
| What is the current EV/Revenue multiple of Marvelous? | Current revenue multiple of Marvelous is 0.5x. |
| 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.
