Shimano - Public Comps and Valuation Multiples

Shimano Overview

About Shimano

Shimano Incorporated, founded in 1921 and headquartered in Osaka, Japan, is a global leader in the development, production, and distribution of bicycle components, fishing tackle, and rowing equipment. The company also offers lifestyle gear, including apparel, shoes, and bags. With a strong international presence across Japan, Asia, Europe, the Americas, and Oceania, Shimano serves a diverse range of recreational and sporting markets worldwide.

Founded

1940

HQ

Employees

13.8K+

Website

shimano.com

Sectors

Sports & Leisure

Financials

LTM Revenue $3.0B

LTM EBITDA $527M

EV

$6.5B

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

Shimano Financials

As of September 2025, Shimano reported last 12-month revenue of $3.0B and EBITDA of $527M.

In the same period, Shimano generated $1.1B in LTM gross profit and $270M in net income.

See Shimano valuation multiples based on analyst estimates

Shimano P&L

In the most recent fiscal year, Shimano reported revenue of $3.0B and EBITDA of $812M.

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

See Shimano valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$3.0B	XXX	$3.0B	XXX	XXX	XXX
Gross Profit	$1.1B	XXX	$1.1B	XXX	XXX	XXX
Gross Margin	36%	XXX	38%	XXX	XXX	XXX
EBITDA	$527M	XXX	$812M	XXX	XXX	XXX
EBITDA Margin	17%	XXX	27%	XXX	XXX	XXX
EBIT	$339M	XXX	$427M	XXX	XXX	XXX
EBIT Margin	11%	XXX	14%	XXX	XXX	XXX
Net Profit	$270M	XXX	$501M	XXX	XXX	XXX
Net Margin	9%	XXX	17%	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 Shimano including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $3.0B. EBITDA for the last twelve months was $527M. In the most recent fiscal year, Shimano achieved $3.0B in revenue and $812M 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	$3.0B	Analyst estimates available to subscribers	$3.0B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$1.1B	Analyst estimates available to subscribers	$1.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	35.6% gross margin	Analyst estimates available to subscribers	38.2% 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)	$527M	Analyst estimates available to subscribers	$812M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	17.4% EBITDA margin	Analyst estimates available to subscribers	27.4% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$339M	Analyst estimates available to subscribers	$427M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	11.2% EBIT margin	Analyst estimates available to subscribers	14.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$270M	Analyst estimates available to subscribers	$501M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	8.9% net profit margin	Analyst estimates available to subscribers	16.9% 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 Shimano

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

Recent Performance Highlights

Shimano generated $3.0B in revenue over the last twelve months.
The company achieved $527M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $1.1B.
Net income over the last twelve months reached $270M.

Fiscal Year Performance

In the most recent fiscal year, Shimano reported $3.0B in total revenue.
Fiscal year EBITDA was $812M.
The company maintained a gross profit margin of 38.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 27.4%.
Net profit margin reached 16.9% in the most recent fiscal year.

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

Shimano Stock Performance

Shimano has current market cap of JPY 1.53T (or $10.0B), and EV of JPY 997B (or $6.5B).

Market Cap Evolution

Shimano Stock Data

As of October 17, 2025, Shimano's stock price is JPY 17575 (or $115).

See Shimano trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$6.5B	$10.0B	XXX	XXX	XXX	XXX	$3.06

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

Shimano Valuation Multiples

Shimano's trades at 2.2x EV/Revenue multiple, and 8.1x EV/EBITDA.

See valuation multiples for Shimano and 15K+ public comps

Shimano Financial Valuation Multiples

As of October 17, 2025, Shimano has market cap of $10.0B and EV of $6.5B.

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

Shimano has a P/E ratio of 37.1x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$10.0B	XXX	$10.0B	XXX	XXX	XXX
EV (current)	$6.5B	XXX	$6.5B	XXX	XXX	XXX
EV/Revenue	2.2x	XXX	2.2x	XXX	XXX	XXX
EV/EBITDA	12.4x	XXX	8.1x	XXX	XXX	XXX
EV/EBIT	19.3x	XXX	15.3x	XXX	XXX	XXX
EV/Gross Profit	6.1x	XXX	n/a	XXX	XXX	XXX
P/E	37.1x	XXX	20.0x	XXX	XXX	XXX
EV/FCF	40.2x	XXX	24.1x	XXX	XXX	XXX

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

Get Shimano 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

Shimano Margins & Growth Rates

Shimano's last 12 month revenue growth is 6%

Shimano's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.

Shimano's rule of 40 is 29% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Shimano's rule of X is 32% (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 Shimano and other 15K+ public comps

Shimano Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	6%	XXX	5%	XXX	XXX	XXX
EBITDA Margin	17%	XXX	27%	XXX	XXX	XXX
EBITDA Growth	13%	XXX	-15%	XXX	XXX	XXX
Rule of 40	29%	XXX	33%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	32%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	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	24%	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