🚀 VC round data is live in beta, check it out!
Suntory Valuation Multiples
Discover revenue and EBITDA valuation multiples for Suntory and similar public comparables like Master Kong, Lotus Bakeries, Conagra Brands, Smithfield Foods and more.
Suntory Overview
About Suntory
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.
Founded
2009
HQ
Employees
26.2K
Website
Sectors
Financials (LTM)
EV
$9B
Suntory Financials
Suntory reported last 12-month revenue of $11B and EBITDA of $2B.
In the same LTM period, Suntory generated $4B in gross profit, $2B in EBITDA, and $584M in net income.
Revenue (LTM)
Suntory P&L
In the most recent fiscal year, Suntory reported revenue of $11B and EBITDA of $2B.
Suntory expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $11B | XXX | $11B | XXX | XXX | XXX |
| Gross Profit | $4B | XXX | $4B | XXX | XXX | XXX |
| Gross Margin | 40% | XXX | 38% | XXX | XXX | XXX |
| EBITDA | $2B | XXX | $2B | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | 14% | XXX | XXX | XXX |
| EBIT Margin | 9% | XXX | 9% | XXX | XXX | XXX |
| Net Profit | $584M | XXX | $588M | XXX | XXX | XXX |
| Net Margin | 5% | XXX | 6% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Suntory Stock Performance
Suntory has current market cap of $9B, and enterprise value of $9B.
Market Cap Evolution
Suntory's stock price is $30.55.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $9B | $9B | 0.1% | XXX | XXX | XXX | $1.90 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialSuntory Valuation Multiples
Suntory trades at 0.8x EV/Revenue multiple, and 5.5x EV/EBITDA.
EV / Revenue (LTM)
Suntory Financial Valuation Multiples
As of March 19, 2026, Suntory has market cap of $9B and EV of $9B.
Equity research analysts estimate Suntory's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Suntory has a P/E ratio of 16.2x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $9B | XXX | $9B | XXX | XXX | XXX |
| EV (current) | $9B | XXX | $9B | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 5.5x | XXX | 5.6x | XXX | XXX | XXX |
| EV/EBIT | 8.7x | XXX | 8.5x | XXX | XXX | XXX |
| EV/Gross Profit | 1.9x | XXX | 2.1x | XXX | XXX | XXX |
| P/E | 16.2x | XXX | 16.0x | XXX | XXX | XXX |
| EV/FCF | 16.0x | XXX | 16.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Suntory Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Suntory Margins & Growth Rates
Suntory's revenue in the last 12 month grew by 2%.
Suntory's revenue per employee in the last FY averaged $0.4M.
Suntory's rule of 40 is 16% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Suntory's rule of X is 19% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Suntory Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | 14% | XXX | XXX | XXX |
| EBITDA Growth | 2% | XXX | 2% | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 16% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 19% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.4M | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 28% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 29% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Suntory Public Comps
See public comps and valuation multiples for other Food & Beverages comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Master Kong | XXX | XXX | XXX | XXX | XXX | XXX |
| Lotus Bakeries | XXX | XXX | XXX | XXX | XXX | XXX |
| Conagra Brands | XXX | XXX | XXX | XXX | XXX | XXX |
| Smithfield Foods | XXX | XXX | XXX | XXX | XXX | XXX |
| Barry Callebaut | 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 M&A Activity
Suntory acquired XXX companies to date.
Last acquisition by Suntory was on XXXXXXXX, XXXXX. Suntory acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Suntory
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialSuntory Investment Activity
Suntory invested in XXX companies to date.
Suntory made its latest investment on XXXXXXXX, XXXXX. Suntory invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Suntory
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Suntory
| 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 over 26K employees. |
| Who is the CEO of Suntory? | Suntory's CEO is Peter John Harding. |
| Is Suntory publicly listed? | Yes, Suntory is a public company listed on Tokyo Stock Exchange. |
| 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? | Suntory main competitors are Master Kong, Lotus Bakeries, Conagra Brands, Smithfield Foods. |
| What is the current market cap of Suntory? | Suntory's current market cap is $9B. |
| What is the current revenue of Suntory? | Suntory's last 12 months revenue is $11B. |
| What is the current revenue growth of Suntory? | Suntory revenue growth (NTM/LTM) is 2%. |
| What is the current EV/Revenue multiple of Suntory? | Current revenue multiple of Suntory is 0.8x. |
| Is Suntory profitable? | Yes, Suntory is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Suntory? | Suntory's last 12 months EBITDA is $2B. |
| What is Suntory's EBITDA margin? | Suntory's last 12 months EBITDA margin is 14%. |
| What is the current EV/EBITDA multiple of Suntory? | Current EBITDA multiple of Suntory is 5.5x. |
| What is the current FCF of Suntory? | Suntory's last 12 months FCF is $536M. |
| What is Suntory's FCF margin? | Suntory's last 12 months FCF margin is 5%. |
| What is the current EV/FCF multiple of Suntory? | Current FCF multiple of Suntory is 16.0x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.