Merino - Public Comps and Valuation Multiples

Merino Overview

About Merino

Merino & Co Ltd Export and distribution of merino wool products. It manufactures, markets, and sells wool apparel and accessories, predominantly featuring fine Merino wool, to both Australian and international markets. The Entity has two reporting segments, Australia and China, and the majority of its revenue is generated from Australia.

Founded

2013

HQ

Employees

n/a

Website

merinoandco.com.au

Sectors

Clothing & Accessories

Financials

LTM Revenue $2.3M

Last FY EBITDA -$1.3M

EV

$7.5M

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

Merino Financials

As of September 2025, Merino reported last 12-month revenue of $2.3M.

In the same period, Merino achieved -$1.8M in LTM net income.

See Merino valuation multiples based on analyst estimates

Merino P&L

In the most recent fiscal year, Merino reported revenue of $2.3M and EBITDA of -$1.3M.

Merino expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Merino valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$2.3M	XXX	$2.3M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$3.0M	XXX	XXX	XXX
Gross Margin	n/a	XXX	131%	XXX	XXX	XXX
EBITDA	n/a	XXX	-$1.3M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	-59%	XXX	XXX	XXX
EBIT	n/a	XXX	-$1.5M	XXX	XXX	XXX
EBIT Margin	n/a	XXX	-67%	XXX	XXX	XXX
Net Profit	-$1.8M	XXX	-$1.8M	XXX	XXX	XXX
Net Margin	-79%	XXX	-79%	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 Merino including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $2.3M. In the most recent fiscal year, Merino achieved $2.3M in revenue and -$1.3M 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	$2.3M	Analyst estimates available to subscribers	$2.3M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$3.0M	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	130.7% 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	-$1.3M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	-59.0% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	n/a	Analyst estimates available to subscribers	-$1.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	n/a	Analyst estimates available to subscribers	-67.3% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	-$1.8M	Analyst estimates available to subscribers	-$1.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	-78.7% net profit margin	Analyst estimates available to subscribers	-78.7% 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 Merino

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

Recent Performance Highlights

Merino generated $2.3M in revenue over the last twelve months.
Net income over the last twelve months reached -$1.8M.

Fiscal Year Performance

In the most recent fiscal year, Merino reported $2.3M in total revenue.
Fiscal year EBITDA was -$1.3M.
The company maintained a gross profit margin of 130.7% in the most recent fiscal year.
EBITDA margin for the fiscal year was -59.0%.
Net profit margin reached -78.7% in the most recent fiscal year.

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

Merino Stock Performance

Merino has current market cap of AUD 10.3M (or $6.7M), and EV of AUD 11.5M (or $7.5M).

Market Cap Evolution

Merino Stock Data

As of October 24, 2025, Merino's stock price is AUD 0 (or $0).

See Merino trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$7.5M	$6.7M	XXX	XXX	XXX	XXX	$-0.03

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

Merino Valuation Multiples

Merino's trades at 2.5x EV/Revenue multiple, and -15.7x EV/EBITDA.

See valuation multiples for Merino and 15K+ public comps

Merino Financial Valuation Multiples

As of October 24, 2025, Merino has market cap of $6.7M and EV of $7.5M.

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

Merino has a P/E ratio of -3.7x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$6.7M	XXX	$6.7M	XXX	XXX	XXX
EV (current)	$7.5M	XXX	$7.5M	XXX	XXX	XXX
EV/Revenue	3.3x	XXX	2.5x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	-15.7x	XXX	XXX	XXX
EV/EBIT	n/a	XXX	-10.1x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	-3.7x	XXX	-7.9x	XXX	XXX	XXX
EV/FCF	n/a	XXX	-8.3x	XXX	XXX	XXX

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

Get Merino 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

Merino Margins & Growth Rates

Merino's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.

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

Merino'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 Merino and other 15K+ public comps

Merino Operational Valuation Multiples

	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	-16%	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	n/a	XXX	XXX	XXX
Opex per Employee	XXX	XXX	n/a	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	14%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	2%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	198%	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