Switch theme
Sign up to access all valuation multiples
TOMY Co Ltd is a Japanese manufacturer of children's toys and merchandise. The company's products include electronic and physical toys, card games, baby care products, and general merchandise. The company's brands include Tomica, Plarail, Licca-chan, and Koeda-chan. Tomy organises itself into five geographical segments: Japan, Americas, Europe, Oceania, and Asia (other than Japan). The company derives more than half of its revenue domestically, with Asia (other than Japan) and the Americas contributing the next most significant portions.
1953
4.3K+
LTM Revenue $1.7B
LTM EBITDA $211M
$1.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
TOMY has a last 12-month revenue of $1.7B and a last 12-month EBITDA of $211M.
In the most recent fiscal year, TOMY achieved revenue of $1.4B and an EBITDA of $156M.
TOMY expects next 12-month revenue of XXX and NTM EBITDA of XXX
See TOMY valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.2B | $1.4B | XXX | XXX | XXX |
| Gross Profit | $443M | $481M | XXX | XXX | XXX |
| Gross Margin | 36% | 35% | XXX | XXX | XXX |
| EBITDA | $135M | $156M | XXX | XXX | XXX |
| EBITDA Margin | 11% | 11% | XXX | XXX | XXX |
| Net Profit | $60.6M | $55.3M | XXX | XXX | XXX |
| Net Margin | 5% | 4% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, TOMY's stock price is JPY 3019 (or $20).
TOMY has current market cap of JPY 271B (or $1.8B), and EV of JPY 236B (or $1.6B).
See TOMY trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.6B | $1.8B | XXX | XXX | XXX | XXX | $1.20 |
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, TOMY has market cap of $1.8B and EV of $1.6B.
TOMY's trades at 0.9x LTM EV/Revenue multiple, and 7.4x LTM EBITDA.
Analysts estimate TOMY's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for TOMY and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.6B | XXX | XXX | XXX |
| EV/Revenue | 1.0x | XXX | XXX | XXX |
| EV/EBITDA | 8.0x | XXX | XXX | XXX |
| P/E | 18.7x | XXX | XXX | XXX |
| P/E/Growth | 0.9x | XXX | XXX | XXX |
| EV/FCF | 15.0x | 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 UpTOMY's NTM/LTM revenue growth is 9%
TOMY's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, TOMY'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 TOMY's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for TOMY and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 16% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 22% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 32% | 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 |
| United Labels | 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 |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
TOMY acquired XXX companies to date.
Last acquisition by TOMY was XXXXXXXX, XXXXX XXXXX XXXXXX . TOMY 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 TOMY founded? | TOMY was founded in 1953. |
| Where is TOMY headquartered? | TOMY is headquartered in Japan. |
| How many employees does TOMY have? | As of today, TOMY has 4.3K+ employees. |
| Who is the CEO of TOMY? | TOMY's CEO is Mr. Kazuhiro Kojima. |
| Is TOMY publicy listed? | Yes, TOMY is a public company listed on TKS. |
| What is the stock symbol of TOMY? | TOMY trades under 7867 ticker. |
| When did TOMY go public? | TOMY went public in 1999. |
| Who are competitors of TOMY? | Similar companies to TOMY include e.g. Tonies, United Labels, POP MART, Character Group. |
| What is the current market cap of TOMY? | TOMY's current market cap is $1.8B |
| What is the current revenue of TOMY? | TOMY's last 12-month revenue is $1.7B. |
| What is the current EBITDA of TOMY? | TOMY's last 12-month EBITDA is $211M. |
| What is the current EV/Revenue multiple of TOMY? | Current revenue multiple of TOMY is 0.9x. |
| What is the current EV/EBITDA multiple of TOMY? | Current EBITDA multiple of TOMY is 7.4x. |
| What is the current revenue growth of TOMY? | TOMY revenue growth between 2023 and 2024 was 11%. |
| Is TOMY profitable? | Yes, TOMY 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.
