🎉 M&A multiples are live!
Check it out!

MRSO Valuation Multiples

Discover revenue and EBITDA valuation multiples for MRSO and similar public comparables like Echo IQ, Doctor Care Anywhere, and CurveBeam AI.

MRSO Overview

About MRSO

MRSO Inc is a company who operates a healthcare platform and provides vertical SaaS for medical, government and corporations. It is also largest preventive medical platform for making reservations for medical checkups and various cancer screenings. They provide administrative DX services that support various tasks carried out by local governments, such as accepting reservations for resident health checkups and vaccinations. The administrative DX services provided by MRSO are used by local governments in a wide range of regions and population sizes.


Founded

2015

HQ

Japan
Employees

n/a

Website

mrso.co.jp

Financials

LTM Revenue $8.9M

LTM EBITDA n/a

EV

$9.2M

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

MRSO Financials

MRSO has a last 12-month revenue of $8.9M and a last 12-month EBITDA of n/a.

In the most recent fiscal year, MRSO achieved revenue of $8.9M and an EBITDA of $1.1M.

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

See MRSO valuation multiples based on analyst estimates

MRSO P&L

FY 2023 FY 2024 FY 2025 LTM NTM
Revenue $12.0M $8.9M XXX XXX XXX
Gross Profit $11.9M $9.6M XXX XXX XXX
Gross Margin 99% 109% XXX XXX XXX
EBITDA $4.1M $1.1M XXX XXX XXX
EBITDA Margin 34% 12% XXX XXX XXX
Net Profit $4.3M $2.6M XXX XXX XXX
Net Margin 36% 29% XXX XXX XXX
Net Debt n/a n/a XXX XXX XXX

Financial data powered by Morningstar, Inc.

MRSO Stock Performance

As of April 15, 2025, MRSO's stock price is JPY 897 (or $6).

MRSO has current market cap of JPY 3.2B (or $21.2M), and EV of JPY 1.4B (or $9.2M).

See MRSO trading valuation data

MRSO Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$9.2M $21.2M XXX XXX XXX XXX $0.19

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

Sign Up

MRSO Valuation Multiples

As of April 15, 2025, MRSO has market cap of $21.2M and EV of $9.2M.

MRSO's trades at 1.0x LTM EV/Revenue multiple, and n/a LTM EBITDA.

Analysts estimate MRSO's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See valuation multiples for MRSO and 10K+ public comps

MRSO Financial Valuation Multiples

FY 2024 FY 2025E FY 2026E FY 2027E
EV $9.2M XXX XXX XXX
EV/Revenue 1.0x XXX XXX XXX
EV/EBITDA 8.5x XXX XXX XXX
P/E 31.6x XXX XXX XXX
P/E/Growth n/a XXX XXX XXX
EV/FCF -17.8x XXX XXX XXX

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

Get MRSO Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Sign Up

MRSO Valuation Multiples

MRSO's NTM/LTM revenue growth is -100%

MRSO's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.

Over next 12 months, MRSO'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 MRSO's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See operational valuation multiples for MRSO and other 10K+ public comps

MRSO Operational Valuation Multiples

FY 2024 NTM FY 2025E FY 2026E FY 2027E
Revenue Growth -26% XXX XXX XXX XXX
EBITDA Margin 12% XXX XXX XXX XXX
EBITDA Growth -73% XXX XXX XXX XXX
Rule of 40 (SaaS-only) n/a XXX XXX XXX XXX
Revenue per Employee n/a XXX XXX XXX XXX
Opex per Employee n/a 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 65% XXX 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

MRSO Public Comps

See public comps and valuation multiples for Healthcare Software and Health Data & Analytics comps
EV/Revenue EV/EBITDA
2025E 2026E 2027E 2025E 2026E 2027E
Benevolent AI XXX XXX XXX XXX XXX XXX
Alcidion Group XXX XXX XXX XXX XXX XXX
CurveBeam AI XXX XXX XXX XXX XXX XXX
Doctor Care Anywhere XXX XXX XXX XXX XXX XXX
Echo IQ 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.

MRSO M&A and Investment Activity

MRSO acquired  XXX companies to date.

Last acquisition by MRSO was  XXXXXXXX, XXXXX XXXXX XXXXXX . MRSO acquired  XXXXXXXX for  XXX (EV/Revenue multiple of  XXX ).

See M&A valuation multiples

Latest Acquisitions by MRSO

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

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About MRSO

When was MRSO founded? MRSO was founded in 2015.
Where is MRSO headquartered? MRSO is headquartered in Japan.
Is MRSO publicy listed? Yes, MRSO is a public company listed on TKS.
What is the stock symbol of MRSO? MRSO trades under 5619 ticker.
When did MRSO go public? MRSO went public in 2023.
Who are competitors of MRSO? Similar companies to MRSO include e.g. Benevolent AI, Alcidion Group, CurveBeam AI, Doctor Care Anywhere.
What is the current market cap of MRSO? MRSO's current market cap is $21.2M
What is the current revenue of MRSO? MRSO's last 12-month revenue is $8.9M.
What is the current EV/Revenue multiple of MRSO? Current revenue multiple of MRSO is 1.0x.
What is the current revenue growth of MRSO? MRSO revenue growth between 2023 and 2024 was -26%.
Is MRSO profitable? Yes, MRSO is EBITDA-positive (as of the last 12 months).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.