Marvelous - Public Comps and Valuation Multiples

Marvelous Overview

About Marvelous

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.

Founded

1997

HQ

Employees

568

Website

marv.jp

Sectors

Gaming - Console & PC
Gaming - Mobile
Content Production

Financials

LTM Revenue $216M

Last FY EBITDA $22.8M

EV

$129M

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

Marvelous Financials

As of September 2025, Marvelous reported last 12-month revenue of $216M.

In the same period, Marvelous achieved $10.1M in LTM net income.

See Marvelous valuation multiples based on analyst estimates

Marvelous P&L

In the most recent fiscal year, Marvelous reported revenue of $183M and EBITDA of $22.8M.

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	$216M	XXX	$183M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$84.8M	XXX	XXX	XXX
Gross Margin	n/a	XXX	46%	XXX	XXX	XXX
EBITDA	n/a	XXX	$22.8M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	12%	XXX	XXX	XXX
EBIT	$16.0M	XXX	$11.9M	XXX	XXX	XXX
EBIT Margin	7%	XXX	6%	XXX	XXX	XXX
Net Profit	$10.1M	XXX	$5.4M	XXX	XXX	XXX
Net Margin	5%	XXX	3%	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 Marvelous including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $216M. In the most recent fiscal year, Marvelous achieved $183M in revenue and $22.8M 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	$216M	Analyst estimates available to subscribers	$183M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$84.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	46.2% 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)	n/a	Analyst estimates available to subscribers	$22.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	12.4% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$16.0M	Analyst estimates available to subscribers	$11.9M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	7.4% EBIT margin	Analyst estimates available to subscribers	6.5% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$10.1M	Analyst estimates available to subscribers	$5.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	4.7% net profit margin	Analyst estimates available to subscribers	2.9% 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 Marvelous

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

Recent Performance Highlights

Marvelous generated $216M in revenue over the last twelve months.
Net income over the last twelve months reached $10.1M.

Fiscal Year Performance

In the most recent fiscal year, Marvelous reported $183M in total revenue.
Fiscal year EBITDA was $22.8M.
The company maintained a gross profit margin of 46.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 12.4%.
Net profit margin reached 2.9% in the most recent fiscal year.

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

Marvelous Stock Performance

Marvelous has current market cap of JPY 33.0B (or $216M), and EV of JPY 19.7B (or $129M).

Market Cap Evolution

Marvelous Stock Data

As of October 17, 2025, Marvelous's stock price is JPY 544 (or $4).

See Marvelous trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$129M	$216M	XXX	XXX	XXX	XXX	$0.17

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

Marvelous Valuation Multiples

Marvelous's trades at 0.7x EV/Revenue multiple, and 7.0x EV/EBITDA.

See valuation multiples for Marvelous and 15K+ public comps

Marvelous Financial Valuation Multiples

As of October 17, 2025, Marvelous has market cap of $216M and EV of $129M.

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 21.5x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$216M	XXX	$216M	XXX	XXX	XXX
EV (current)	$129M	XXX	$129M	XXX	XXX	XXX
EV/Revenue	0.6x	XXX	0.7x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	7.0x	XXX	XXX	XXX
EV/EBIT	8.1x	XXX	10.0x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	21.5x	XXX	68.0x	XXX	XXX	XXX
EV/FCF	n/a	XXX	-7.3x	XXX	XXX	XXX

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

Get Marvelous 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

Marvelous Margins & Growth Rates

Marvelous's last 12 month revenue growth is 12%

Marvelous's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

Marvelous's rule of 40 is 22% (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 15K+ public comps

Marvelous Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	12%	XXX	14%	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	10%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	438%	XXX	XXX	XXX
Rule of 40	22%	XXX	22%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	n/a	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.3M	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.

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