Switch theme
Sign up to access all valuation multiples
Unerry Inc operates a big data platform of people flow data, and offers data analysis and advertising/marketing services to retail, manufacturing, and local governments.
2015
n/a
LTM Revenue $23.9M
LTM EBITDA n/a
$31.6M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Unerry has a last 12-month revenue of $23.9M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Unerry achieved revenue of $18.8M and an EBITDA of $0.9M.
Unerry expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Unerry valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $13.8M | $18.8M | XXX | XXX | XXX |
| Gross Profit | $3.6M | $4.7M | XXX | XXX | XXX |
| Gross Margin | 26% | 25% | XXX | XXX | XXX |
| EBITDA | $0.2M | $0.9M | XXX | XXX | XXX |
| EBITDA Margin | 2% | 5% | XXX | XXX | XXX |
| Net Profit | $1.0M | $0.1M | XXX | XXX | XXX |
| Net Margin | 7% | 0% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Unerry's stock price is JPY 1720 (or $11).
Unerry has current market cap of JPY 6.4B (or $42.7M), and EV of JPY 4.8B (or $31.6M).
See Unerry trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $31.6M | $42.7M | XXX | XXX | XXX | XXX | $0.24 |
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, Unerry has market cap of $42.7M and EV of $31.6M.
Unerry's trades at 1.3x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Unerry's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Unerry and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $31.6M | XXX | XXX | XXX |
| EV/Revenue | 1.4x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 56.7x | XXX | XXX | XXX |
| P/E/Growth | 0.8x | XXX | XXX | XXX |
| EV/FCF | n/a | 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 UpUnerry's NTM/LTM revenue growth is 33%
Unerry's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Unerry'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 Unerry's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Unerry and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 37% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 284% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | 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 | 31% | 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 | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Adveritas | XXX | XXX | XXX | XXX | XXX | XXX |
| Brightcom Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Affle India | XXX | XXX | XXX | XXX | XXX | XXX |
| Investor.bg | 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.
Unerry acquired XXX companies to date.
Last acquisition by Unerry was XXXXXXXX, XXXXX XXXXX XXXXXX . Unerry 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 Unerry founded? | Unerry was founded in 2015. |
| Where is Unerry headquartered? | Unerry is headquartered in Japan. |
| Is Unerry publicy listed? | Yes, Unerry is a public company listed on TKS. |
| What is the stock symbol of Unerry? | Unerry trades under 5034 ticker. |
| When did Unerry go public? | Unerry went public in 2022. |
| Who are competitors of Unerry? | Similar companies to Unerry include e.g. Azerion Group, Adveritas, Brightcom Group, Affle India. |
| What is the current market cap of Unerry? | Unerry's current market cap is $42.7M |
| What is the current revenue of Unerry? | Unerry's last 12-month revenue is $23.9M. |
| What is the current EV/Revenue multiple of Unerry? | Current revenue multiple of Unerry is 1.3x. |
| What is the current revenue growth of Unerry? | Unerry revenue growth between 2023 and 2024 was 37%. |
| Is Unerry profitable? | Yes, Unerry 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.
