Switch theme
Sign up to access all valuation multiples
Rakus Co Ltd provides information technology services in Japan. The Company's services include cloud services and email management software. The cloud services include the development and sales of transportation expenses, mail sharing and unified management system, mail delivery system and others. The dispatch of IT engineers services mainly provides employee dispatching services specializing in IT engineer, providing services includes Java system development, infrastructure construction and operation, and others.
2000
809
LTM Revenue $346M
LTM EBITDA $82.8M
$2.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Rakus Co has a last 12-month revenue of $346M and a last 12-month EBITDA of $82.8M.
In the most recent fiscal year, Rakus Co achieved revenue of $269M and an EBITDA of $45.3M.
Rakus Co expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Rakus Co valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $192M | $269M | XXX | XXX | XXX |
| Gross Profit | $98.2M | $131M | XXX | XXX | XXX |
| Gross Margin | 51% | 49% | XXX | XXX | XXX |
| EBITDA | $17.0M | $45.3M | XXX | XXX | XXX |
| EBITDA Margin | 9% | 17% | XXX | XXX | XXX |
| Net Profit | $7.5M | $8.9M | XXX | XXX | XXX |
| Net Margin | 4% | 3% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 25, 2025, Rakus Co's stock price is JPY 2094 (or $15).
Rakus Co has current market cap of JPY 379B (or $2.7B), and EV of JPY 372B (or $2.6B).
See Rakus Co trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.6B | $2.7B | XXX | XXX | XXX | XXX | $0.31 |
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 25, 2025, Rakus Co has market cap of $2.7B and EV of $2.6B.
Rakus Co's trades at 7.5x LTM EV/Revenue multiple, and 31.4x LTM EBITDA.
Analysts estimate Rakus Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Rakus Co and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.6B | XXX | XXX | XXX |
| EV/Revenue | 8.1x | XXX | XXX | XXX |
| EV/EBITDA | 36.5x | XXX | XXX | XXX |
| P/E | 55.4x | XXX | XXX | XXX |
| P/E/Growth | 1.3x | XXX | XXX | XXX |
| EV/FCF | 65.9x | 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 UpRakus Co's NTM/LTM revenue growth is 22%
Rakus Co's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Rakus Co'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 Rakus Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Rakus Co and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 40% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 167% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 44% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | 57% | 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 | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Ctac | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Atturra | XXX | XXX | XXX | XXX | XXX | XXX |
| Bravura Solutions | 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.
Rakus Co acquired XXX companies to date.
Last acquisition by Rakus Co was XXXXXXXX, XXXXX XXXXX XXXXXX . Rakus Co 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 Rakus Co founded? | Rakus Co was founded in 2000. |
| Where is Rakus Co headquartered? | Rakus Co is headquartered in Japan. |
| How many employees does Rakus Co have? | As of today, Rakus Co has 809 employees. |
| Is Rakus Co publicy listed? | Yes, Rakus Co is a public company listed on TKS. |
| What is the stock symbol of Rakus Co? | Rakus Co trades under 3923 ticker. |
| When did Rakus Co go public? | Rakus Co went public in 2015. |
| Who are competitors of Rakus Co? | Similar companies to Rakus Co include e.g. , Ctac, Mastech Digital, Atturra. |
| What is the current market cap of Rakus Co? | Rakus Co's current market cap is $2.7B |
| What is the current revenue of Rakus Co? | Rakus Co's last 12-month revenue is $346M. |
| What is the current EBITDA of Rakus Co? | Rakus Co's last 12-month EBITDA is $82.8M. |
| What is the current EV/Revenue multiple of Rakus Co? | Current revenue multiple of Rakus Co is 7.5x. |
| What is the current EV/EBITDA multiple of Rakus Co? | Current EBITDA multiple of Rakus Co is 31.4x. |
| What is the current revenue growth of Rakus Co? | Rakus Co revenue growth between 2023 and 2024 was 40%. |
| Is Rakus Co profitable? | Yes, Rakus Co 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.
