Rakus Co - Public Comps and Valuation Multiples

Rakus Co Overview

About Rakus Co

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.

Founded

2000

HQ

Employees

809

Website

rakus.co.jp

Sectors

IT Consulting
Service Providers

Financials

LTM Revenue $363M

LTM EBITDA $95.7M

EV

$3.1B

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

Rakus Co Financials

As of September 2025, Rakus Co reported last 12-month revenue of $363M and EBITDA of $95.7M.

In the same period, Rakus Co generated $275M in LTM gross profit and $69.8M in net income.

See Rakus Co valuation multiples based on analyst estimates

Rakus Co P&L

In the most recent fiscal year, Rakus Co reported revenue of $326M and EBITDA of $75.7M.

Rakus Co expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Rakus Co valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$363M	XXX	$326M	XXX	XXX	XXX
Gross Profit	$275M	XXX	$242M	XXX	XXX	XXX
Gross Margin	76%	XXX	74%	XXX	XXX	XXX
EBITDA	$95.7M	XXX	$75.7M	XXX	XXX	XXX
EBITDA Margin	26%	XXX	23%	XXX	XXX	XXX
EBIT	$87.5M	XXX	$68.0M	XXX	XXX	XXX
EBIT Margin	24%	XXX	21%	XXX	XXX	XXX
Net Profit	$69.8M	XXX	$53.4M	XXX	XXX	XXX
Net Margin	19%	XXX	16%	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 Rakus Co including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $363M. EBITDA for the last twelve months was $95.7M. In the most recent fiscal year, Rakus Co achieved $326M in revenue and $75.7M 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	$363M	Analyst estimates available to subscribers	$326M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$275M	Analyst estimates available to subscribers	$242M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	75.7% gross margin	Analyst estimates available to subscribers	74.2% 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)	$95.7M	Analyst estimates available to subscribers	$75.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	26.3% EBITDA margin	Analyst estimates available to subscribers	23.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$87.5M	Analyst estimates available to subscribers	$68.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	24.1% EBIT margin	Analyst estimates available to subscribers	20.8% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$69.8M	Analyst estimates available to subscribers	$53.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	19.2% net profit margin	Analyst estimates available to subscribers	16.4% 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 Rakus Co

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

Recent Performance Highlights

Rakus Co generated $363M in revenue over the last twelve months.
The company achieved $95.7M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $275M.
Net income over the last twelve months reached $69.8M.

Fiscal Year Performance

In the most recent fiscal year, Rakus Co reported $326M in total revenue.
Fiscal year EBITDA was $75.7M.
The company maintained a gross profit margin of 74.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 23.2%.
Net profit margin reached 16.4% in the most recent fiscal year.

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

Rakus Co Stock Performance

Rakus Co has current market cap of JPY 473B (or $3.2B), and EV of JPY 463B (or $3.1B).

Market Cap Evolution

Rakus Co Stock Data

As of October 2, 2025, Rakus Co's stock price is JPY 1313 (or $9).

See Rakus Co trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$3.1B	$3.2B	XXX	XXX	XXX	XXX	$0.18

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

Rakus Co Valuation Multiples

Rakus Co's trades at 10.0x EV/Revenue multiple, and 45.7x EV/EBITDA.

See valuation multiples for Rakus Co and 15K+ public comps

Rakus Co Financial Valuation Multiples

As of October 2, 2025, Rakus Co has market cap of $3.2B and EV of $3.1B.

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

Rakus Co has a P/E ratio of 45.3x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$3.2B	XXX	$3.2B	XXX	XXX	XXX
EV (current)	$3.1B	XXX	$3.1B	XXX	XXX	XXX
EV/Revenue	8.5x	XXX	10.0x	XXX	XXX	XXX
EV/EBITDA	32.3x	XXX	45.7x	XXX	XXX	XXX
EV/EBIT	35.3x	XXX	51.2x	XXX	XXX	XXX
EV/Gross Profit	11.2x	XXX	n/a	XXX	XXX	XXX
P/E	45.3x	XXX	67.1x	XXX	XXX	XXX
EV/FCF	45.9x	XXX	67.7x	XXX	XXX	XXX

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

Get Rakus Co 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

Rakus Co Margins & Growth Rates

Rakus Co's last 12 month revenue growth is 20%

Rakus Co's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.2M for the same period.

Rakus Co's rule of 40 is 42% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Rakus Co's rule of X is 77% (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 Rakus Co and other 15K+ public comps

Rakus Co Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	20%	XXX	21%	XXX	XXX	XXX
EBITDA Margin	26%	XXX	22%	XXX	XXX	XXX
EBITDA Growth	40%	XXX	45%	XXX	XXX	XXX
Rule of 40	42%	XXX	42%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	77%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	53%	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