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 $217M
$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 (LTM) of $1.7B and a last 12-month EBITDA of $217M.
In the most recent fiscal year, TOMY achieved revenue of $1.4B and an EBITDA of $161M.
TOMY expects next 12-month revenue of XXX and NTM EBITDA of XXX
See TOMY valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $1.7B | XXX | $1.4B | XXX | XXX | XXX |
| Gross Profit | $730M | XXX | $583M | XXX | XXX | XXX |
| Gross Margin | 42% | XXX | 41% | XXX | XXX | XXX |
| EBITDA | $217M | XXX | $161M | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | 11% | XXX | XXX | XXX |
| EBIT | $172M | XXX | $129M | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 9% | XXX | XXX | XXX |
| Net Profit | $114M | XXX | $67.3M | XXX | XXX | XXX |
| Net Margin | 7% | XXX | 5% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, TOMY's stock price is JPY 3065 (or $21).
TOMY has current market cap of JPY 275B (or $1.9B), and EV of JPY 229B (or $1.6B).
See TOMY trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.6B | $1.9B | XXX | XXX | XXX | XXX | $1.26 |
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 May 30, 2025, TOMY has market cap of $1.9B and EV of $1.6B.
TOMY's trades at 1.1x EV/Revenue multiple, and 10.1x EV/EBITDA.
Equity research analysts estimate TOMY's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
TOMY has a P/E ratio of 16.6x.
See valuation multiples for TOMY and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.9B | XXX | $1.9B | XXX | XXX | XXX |
| EV (current) | $1.6B | XXX | $1.6B | XXX | XXX | XXX |
| EV/Revenue | 0.9x | XXX | 1.1x | XXX | XXX | XXX |
| EV/EBITDA | 7.3x | XXX | 10.1x | XXX | XXX | XXX |
| EV/EBIT | 9.1x | XXX | 13.2x | XXX | XXX | XXX |
| EV/Gross Profit | 2.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | 16.6x | XXX | 29.1x | XXX | XXX | XXX |
| EV/FCF | 21.1x | XXX | 10.5x | 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 TrialTOMY's last 12 month revenue growth is 6%
TOMY's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
TOMY's rule of 40 is 17% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
TOMY's rule of X is 27% (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 TOMY and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 6% | XXX | 17% | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Growth | 6% | XXX | 24% | XXX | XXX | XXX |
| Rule of 40 | 17% | XXX | 17% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 27% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.3M | 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 | 32% | 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 | |
| AS Co | XXX | XXX | XXX | XXX | XXX | XXX |
| 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 |
| 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.
Start Free Trial| 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. AS Co, Tonies, United Labels, POP MART. |
| What is the current market cap of TOMY? | TOMY's current market cap is $1.9B |
| What is the current revenue of TOMY? | TOMY's last 12 months revenue is $1.7B. |
| What is the current revenue growth of TOMY? | TOMY revenue growth (NTM/LTM) is 6%. |
| What is the current EV/Revenue multiple of TOMY? | Current revenue multiple of TOMY is 0.9x. |
| Is TOMY profitable? | Yes, TOMY is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of TOMY? | TOMY's last 12 months EBITDA is $217M. |
| What is TOMY's EBITDA margin? | TOMY's last 12 months EBITDA margin is 13%. |
| What is the current EV/EBITDA multiple of TOMY? | Current EBITDA multiple of TOMY is 7.3x. |
| What is the current FCF of TOMY? | TOMY's last 12 months FCF is $74.5M. |
| What is TOMY's FCF margin? | TOMY's last 12 months FCF margin is 4%. |
| What is the current EV/FCF multiple of TOMY? | Current FCF multiple of TOMY is 21.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
