Switch theme
Sign up to access all valuation multiples
Pie Co Ltd provides integrated inspection solutions from the developing inspection SW algorithms to the manufacturing technological capabilities specializing in machine vision (2D, 3D) and NDT (Ultrasonic, etc.). It include various industrial areas such as display, secondary battery, and semiconductor. The company solution includes Industrial Inspection and Manufacturing Intelligence.
2018
n/a
LTM Revenue $89.7M
LTM EBITDA n/a
$228M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
PIE has a last 12-month revenue of $89.7M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, PIE achieved revenue of $84.5M and an EBITDA of $8.3M.
PIE expects next 12-month revenue of XXX and NTM EBITDA of XXX
See PIE valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $58.5M | $84.5M | XXX | XXX | XXX |
| Gross Profit | $8.6M | $8.8M | XXX | XXX | XXX |
| Gross Margin | 15% | 10% | XXX | XXX | XXX |
| EBITDA | $4.7M | $8.3M | XXX | XXX | XXX |
| EBITDA Margin | 8% | 10% | XXX | XXX | XXX |
| Net Profit | $4.6M | $4.9M | XXX | XXX | XXX |
| Net Margin | 8% | 6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, PIE's stock price is KRW 9620 (or $7).
PIE has current market cap of KRW 345B (or $235M), and EV of KRW 335B (or $228M).
See PIE trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $228M | $235M | XXX | XXX | XXX | XXX | $0.25 |
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, PIE has market cap of $235M and EV of $228M.
PIE's trades at 2.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate PIE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for PIE and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $228M | XXX | XXX | XXX |
| EV/Revenue | 2.7x | XXX | XXX | XXX |
| EV/EBITDA | 27.7x | XXX | XXX | XXX |
| P/E | 32.9x | XXX | XXX | XXX |
| P/E/Growth | 1.0x | XXX | XXX | XXX |
| EV/FCF | 36.4x | 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 UpPIE's NTM/LTM revenue growth is 21%
PIE'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, PIE'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 PIE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for PIE and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 45% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 10% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 76% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 30% | 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 | 3% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 11% | 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 | |
| M-Tron IndustriesaMtronPTI | XXX | XXX | XXX | XXX | XXX | XXX |
| 4DS Memory | XXX | XXX | XXX | XXX | XXX | XXX |
| Audinate Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Archer Materials | XXX | XXX | XXX | XXX | XXX | XXX |
| Bluglass | 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.
PIE acquired XXX companies to date.
Last acquisition by PIE was XXXXXXXX, XXXXX XXXXX XXXXXX . PIE 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 PIE founded? | PIE was founded in 2018. |
| Where is PIE headquartered? | PIE is headquartered in South Korea. |
| Is PIE publicy listed? | Yes, PIE is a public company listed on KRX. |
| What is the stock symbol of PIE? | PIE trades under 452450 ticker. |
| When did PIE go public? | PIE went public in 2025. |
| Who are competitors of PIE? | Similar companies to PIE include e.g. M-Tron IndustriesaMtronPTI, 4DS Memory, Audinate Group, Archer Materials. |
| What is the current market cap of PIE? | PIE's current market cap is $235M |
| What is the current revenue of PIE? | PIE's last 12-month revenue is $89.7M. |
| What is the current EV/Revenue multiple of PIE? | Current revenue multiple of PIE is 2.5x. |
| What is the current revenue growth of PIE? | PIE revenue growth between 2023 and 2024 was 45%. |
| Is PIE profitable? | Yes, PIE 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.
