Switch theme
Sign up to access all valuation multiples
Suntory Beverage & Food Ltd primarily sells nonalcoholic beverages throughout the world. Most of the company's sales are in Japan, where its biggest products include Tennensui and Green Dakara bottled waters; Boss canned coffee; Pepsi, Orangina, and C.C. Lemon carbonated soft drinks; Suntory Oolong and Iyemon teas; Natchan juices; and Dekavita energy drinks. Other significant markets include France, the United Kingdom, Spain, Vietnam, Indonesia, Thailand, Malaysia, New Zealand, and the United States. Core brands outside France include Lucozade, Orangina, Oasis, Schweppes, Ribena, Pepsi, Ovi, and Brand's Essence of Chicken.
2009
26.2K+
LTM Revenue $11.4B
LTM EBITDA $1.6B
$9.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Suntory has a last 12-month revenue of $11.4B and a last 12-month EBITDA of $1.6B.
In the most recent fiscal year, Suntory achieved revenue of $11.3B and an EBITDA of $1.6B.
Suntory expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Suntory valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $10.6B | $11.3B | XXX | XXX | XXX |
| Gross Profit | $3.7B | $3.9B | XXX | XXX | XXX |
| Gross Margin | 35% | 35% | XXX | XXX | XXX |
| EBITDA | $1.5B | $1.6B | XXX | XXX | XXX |
| EBITDA Margin | 14% | 14% | XXX | XXX | XXX |
| Net Profit | $547M | $550M | XXX | XXX | XXX |
| Net Margin | 5% | 5% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Suntory's stock price is JPY 4865 (or $32).
Suntory has current market cap of JPY 1.50T (or $10.0B), and EV of JPY 1.37T (or $9.1B).
See Suntory trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $9.1B | $10.0B | XXX | XXX | XXX | XXX | $2.03 |
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 15, 2025, Suntory has market cap of $10.0B and EV of $9.1B.
Suntory's trades at 0.8x LTM EV/Revenue multiple, and 5.7x LTM EBITDA.
Analysts estimate Suntory's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Suntory and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $9.1B | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 5.6x | XXX | XXX | XXX |
| P/E | 16.1x | XXX | XXX | XXX |
| P/E/Growth | 2.6x | XXX | XXX | XXX |
| EV/FCF | 16.0x | 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.
Sign UpSuntory's NTM/LTM revenue growth is 4%
Suntory's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Suntory'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 Suntory's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Suntory and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 11% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 18% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 28% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 29% | 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 | |
| Agthia Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Acomo | XXX | XXX | XXX | XXX | XXX | XXX |
| ForFarmers | XXX | XXX | XXX | XXX | XXX | XXX |
| JDE Peets | XXX | XXX | XXX | XXX | XXX | XXX |
| Sligro Food Group | 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.
Suntory acquired XXX companies to date.
Last acquisition by Suntory was XXXXXXXX, XXXXX XXXXX XXXXXX . Suntory 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 Suntory founded? | Suntory was founded in 2009. |
| Where is Suntory headquartered? | Suntory is headquartered in Japan. |
| How many employees does Suntory have? | As of today, Suntory has 26.2K+ employees. |
| Who is the CEO of Suntory? | Suntory's CEO is Mr. Peter John Harding. |
| Is Suntory publicy listed? | Yes, Suntory is a public company listed on TKS. |
| What is the stock symbol of Suntory? | Suntory trades under 2587 ticker. |
| When did Suntory go public? | Suntory went public in 2013. |
| Who are competitors of Suntory? | Similar companies to Suntory include e.g. Agthia Group, Acomo, ForFarmers, JDE Peets. |
| What is the current market cap of Suntory? | Suntory's current market cap is $10.0B |
| What is the current revenue of Suntory? | Suntory's last 12-month revenue is $11.4B. |
| What is the current EBITDA of Suntory? | Suntory's last 12-month EBITDA is $1.6B. |
| What is the current EV/Revenue multiple of Suntory? | Current revenue multiple of Suntory is 0.8x. |
| What is the current EV/EBITDA multiple of Suntory? | Current EBITDA multiple of Suntory is 5.7x. |
| What is the current revenue growth of Suntory? | Suntory revenue growth between 2023 and 2024 was 7%. |
| Is Suntory profitable? | Yes, Suntory 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.
