Switch theme
Sign up to access all valuation multiples
Shanghai Yaoji Technology Co Ltd, formerly Shanghai Yaoji Playing Card Co Ltd a Chinese card company principally engaged in the design, production, and sale of playing cards. It offers Wanshengda series products and Yao Ji series poker products.
1994
n/a
LTM Revenue $588M
LTM EBITDA $113M
$1.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Shanghai Yaoji Tech has a last 12-month revenue of $588M and a last 12-month EBITDA of $113M.
In the most recent fiscal year, Shanghai Yaoji Tech achieved revenue of $591M and an EBITDA of $109M.
Shanghai Yaoji Tech expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Shanghai Yaoji Tech valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $537M | $591M | $580M | $588M | XXX |
| Gross Profit | $213M | $208M | $222M | XXX | XXX |
| Gross Margin | 40% | 35% | 38% | XXX | XXX |
| EBITDA | $70.9M | $109M | $110M | $113M | XXX |
| EBITDA Margin | 13% | 18% | 19% | 19% | XXX |
| Net Profit | $78.8M | $47.9M | $77.2M | XXX | XXX |
| Net Margin | 15% | 8% | 13% | XXX | XXX |
| Net Debt | n/a | n/a | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, Shanghai Yaoji Tech's stock price is CNY 29 (or $4).
Shanghai Yaoji Tech has current market cap of CNY 12.0B (or $1.6B), and EV of CNY 11.8B (or $1.6B).
See Shanghai Yaoji Tech trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.6B | $1.6B | XXX | XXX | XXX | XXX | $0.21 |
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 February 21, 2025, Shanghai Yaoji Tech has market cap of $1.6B and EV of $1.6B.
Shanghai Yaoji Tech's trades at 2.8x LTM EV/Revenue multiple, and 14.4x LTM EBITDA.
Analysts estimate Shanghai Yaoji Tech's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Shanghai Yaoji Tech and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.6B | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 14.7x | XXX | XXX | XXX |
| P/E | 19.2x | XXX | XXX | XXX |
| P/E/Growth | 1.3x | XXX | XXX | XXX |
| EV/FCF | 13.6x | 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 UpShanghai Yaoji Tech's NTM/LTM revenue growth is 9%
Shanghai Yaoji Tech'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, Shanghai Yaoji Tech'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 Shanghai Yaoji Tech's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Shanghai Yaoji Tech and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -2% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 1% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 28% | 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 | 7% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 6% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 19% | 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 | |
| Tonies | XXX | XXX | XXX | XXX | XXX | XXX |
| POP MART | XXX | XXX | XXX | XXX | XXX | XXX |
| Character Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Games Workshop Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Hornby | 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.
Shanghai Yaoji Tech acquired XXX companies to date.
Last acquisition by Shanghai Yaoji Tech was XXXXXXXX, XXXXX XXXXX XXXXXX . Shanghai Yaoji Tech 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 Shanghai Yaoji Tech founded? | Shanghai Yaoji Tech was founded in 1994. |
| Where is Shanghai Yaoji Tech headquartered? | Shanghai Yaoji Tech is headquartered in China. |
| Is Shanghai Yaoji Tech publicy listed? | Yes, Shanghai Yaoji Tech is a public company listed on SHE. |
| What is the stock symbol of Shanghai Yaoji Tech? | Shanghai Yaoji Tech trades under 002605 ticker. |
| When did Shanghai Yaoji Tech go public? | Shanghai Yaoji Tech went public in 2011. |
| Who are competitors of Shanghai Yaoji Tech? | Similar companies to Shanghai Yaoji Tech include e.g. Tonies, POP MART, Character Group, Games Workshop Group. |
| What is the current market cap of Shanghai Yaoji Tech? | Shanghai Yaoji Tech's current market cap is $1.6B |
| What is the current revenue of Shanghai Yaoji Tech? | Shanghai Yaoji Tech's last 12-month revenue is $588M. |
| What is the current EBITDA of Shanghai Yaoji Tech? | Shanghai Yaoji Tech's last 12-month EBITDA is $113M. |
| What is the current EV/Revenue multiple of Shanghai Yaoji Tech? | Current revenue multiple of Shanghai Yaoji Tech is 2.8x. |
| What is the current EV/EBITDA multiple of Shanghai Yaoji Tech? | Current EBITDA multiple of Shanghai Yaoji Tech is 14.4x. |
| What is the current revenue growth of Shanghai Yaoji Tech? | Shanghai Yaoji Tech revenue growth between 2023 and 2024 was -2%. |
| Is Shanghai Yaoji Tech profitable? | Yes, Shanghai Yaoji Tech 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.
