Switch theme
Sign up to access all valuation multiples
Miratap Inc formerly Sanwa Co Ltd is an online retailer that offers housing equipment and building materials. It offers products related to kitchen, bathroom, flooring, interior building material, exterior building materials, maintenance construction material and others.
1979
202
LTM Revenue $114M
LTM EBITDA n/a
$53.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Miratap has a last 12-month revenue of $114M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Miratap achieved revenue of $107M and an EBITDA of $6.4M.
Miratap expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Miratap valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $103M | $107M | XXX | XXX | XXX |
| Gross Profit | $32.9M | $36.8M | XXX | XXX | XXX |
| Gross Margin | 32% | 34% | XXX | XXX | XXX |
| EBITDA | $7.2M | $6.4M | XXX | XXX | XXX |
| EBITDA Margin | 7% | 6% | XXX | XXX | XXX |
| Net Profit | $4.0M | $3.5M | XXX | XXX | XXX |
| Net Margin | 4% | 3% | XXX | XXX | XXX |
| Net Debt | $4.5M | $6.6M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Miratap's stock price is JPY 327 (or $2).
Miratap has current market cap of JPY 6.0B (or $40.0M), and EV of JPY 8.0B (or $53.4M).
See Miratap trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $53.4M | $40.0M | XXX | XXX | XXX | XXX | $0.12 |
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, Miratap has market cap of $40.0M and EV of $53.4M.
Miratap's trades at 0.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Miratap's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Miratap and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $53.4M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 12.3x | XXX | XXX | XXX |
| P/E/Growth | 0.4x | 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 UpMiratap's NTM/LTM revenue growth is 10%
Miratap's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Miratap'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 Miratap's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Miratap and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -11% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | 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 | 30% | 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 | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Adore Beauty | XXX | XXX | XXX | XXX | XXX | XXX |
| Kogan.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Temple & Webster | XXX | XXX | XXX | XXX | XXX | XXX |
| BIKE24 | 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.
Miratap acquired XXX companies to date.
Last acquisition by Miratap was XXXXXXXX, XXXXX XXXXX XXXXXX . Miratap 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 Miratap founded? | Miratap was founded in 1979. |
| Where is Miratap headquartered? | Miratap is headquartered in Japan. |
| How many employees does Miratap have? | As of today, Miratap has 202 employees. |
| Is Miratap publicy listed? | Yes, Miratap is a public company listed on TKS. |
| What is the stock symbol of Miratap? | Miratap trades under 3187 ticker. |
| When did Miratap go public? | Miratap went public in 2013. |
| Who are competitors of Miratap? | Similar companies to Miratap include e.g. Brillia Inc, Adore Beauty, Kogan.com, Temple & Webster. |
| What is the current market cap of Miratap? | Miratap's current market cap is $40.0M |
| What is the current revenue of Miratap? | Miratap's last 12-month revenue is $114M. |
| What is the current EV/Revenue multiple of Miratap? | Current revenue multiple of Miratap is 0.5x. |
| What is the current revenue growth of Miratap? | Miratap revenue growth between 2023 and 2024 was 4%. |
| Is Miratap profitable? | Yes, Miratap 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.
