Switch theme
Sign up to access all valuation multiples
Smaregi Inc is engaged in planning, designing, and development of providng web services.
2005
86
LTM Revenue $81.0M
LTM EBITDA $20.3M
$400M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Smaregi has a last 12-month revenue (LTM) of $81.0M and a last 12-month EBITDA of $20.3M.
In the most recent fiscal year, Smaregi achieved revenue of $74.9M and an EBITDA of $18.4M.
Smaregi expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Smaregi valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $81.0M | XXX | $74.9M | XXX | XXX | XXX |
| Gross Profit | $50.0M | XXX | $45.8M | XXX | XXX | XXX |
| Gross Margin | 62% | XXX | 61% | XXX | XXX | XXX |
| EBITDA | $20.3M | XXX | $18.4M | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | 25% | XXX | XXX | XXX |
| EBIT | $17.3M | XXX | $16.1M | XXX | XXX | XXX |
| EBIT Margin | 21% | XXX | 21% | XXX | XXX | XXX |
| Net Profit | $11.8M | XXX | $11.1M | XXX | XXX | XXX |
| Net Margin | 15% | XXX | 15% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of August 18, 2025, Smaregi's stock price is JPY 3370 (or $23).
Smaregi has current market cap of JPY 64.9B (or $439M), and EV of JPY 59.1B (or $400M).
See Smaregi trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $400M | $439M | XXX | XXX | XXX | XXX | $0.62 |
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 TrialAs of August 18, 2025, Smaregi has market cap of $439M and EV of $400M.
Smaregi's trades at 5.8x EV/Revenue multiple, and 24.0x EV/EBITDA.
Equity research analysts estimate Smaregi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Smaregi has a P/E ratio of 37.1x.
See valuation multiples for Smaregi and 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $439M | XXX | $439M | XXX | XXX | XXX |
| EV (current) | $400M | XXX | $400M | XXX | XXX | XXX |
| EV/Revenue | 4.9x | XXX | 5.8x | XXX | XXX | XXX |
| EV/EBITDA | 19.7x | XXX | 24.0x | XXX | XXX | XXX |
| EV/EBIT | 23.1x | XXX | 27.3x | XXX | XXX | XXX |
| EV/Gross Profit | 8.0x | XXX | n/a | XXX | XXX | XXX |
| P/E | 37.1x | XXX | 43.4x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 36.0x | 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.
Start Free TrialSmaregi's last 12 month revenue growth is 25%
Smaregi's revenue per employee in the last FY averaged $0.9M, while opex per employee averaged $0.3M for the same period.
Smaregi's rule of 40 is 49% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Smaregi's rule of X is 88% (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 Smaregi and other 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 25% | XXX | 26% | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | 24% | XXX | XXX | XXX |
| EBITDA Growth | 33% | XXX | 34% | XXX | XXX | XXX |
| Rule of 40 | 49% | XXX | 49% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 88% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.9M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.3M | 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 | 40% | 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 | |
| Unlimit Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Vectron Sys | XXX | XXX | XXX | XXX | XXX | XXX |
| Huitongda Network | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagle Eye | XXX | XXX | XXX | XXX | XXX | XXX |
| Agilysys | 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.
Smaregi acquired XXX companies to date.
Last acquisition by Smaregi was XXXXXXXX, XXXXX XXXXX XXXXXX . Smaregi 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 65K+ M&A deals.
Start Free Trial| When was Smaregi founded? | Smaregi was founded in 2005. |
| Where is Smaregi headquartered? | Smaregi is headquartered in Japan. |
| How many employees does Smaregi have? | As of today, Smaregi has 86 employees. |
| Is Smaregi publicy listed? | Yes, Smaregi is a public company listed on TKS. |
| What is the stock symbol of Smaregi? | Smaregi trades under 4431 ticker. |
| When did Smaregi go public? | Smaregi went public in 2019. |
| Who are competitors of Smaregi? | Similar companies to Smaregi include e.g. Unlimit Group, Vectron Sys, Huitongda Network, Eagle Eye. |
| What is the current market cap of Smaregi? | Smaregi's current market cap is $439M |
| What is the current revenue of Smaregi? | Smaregi's last 12 months revenue is $81.0M. |
| What is the current revenue growth of Smaregi? | Smaregi revenue growth (NTM/LTM) is 25%. |
| What is the current EV/Revenue multiple of Smaregi? | Current revenue multiple of Smaregi is 4.9x. |
| Is Smaregi profitable? | Yes, Smaregi is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Smaregi? | Smaregi's last 12 months EBITDA is $20.3M. |
| What is Smaregi's EBITDA margin? | Smaregi's last 12 months EBITDA margin is 25%. |
| What is the current EV/EBITDA multiple of Smaregi? | Current EBITDA multiple of Smaregi is 19.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
