Switch theme
Sign up to access all valuation multiples
Value HR Co Ltd provides health management services through value cafeteria system. The company is engaged in the planning, development, operation, and management of the welfare support system; and the provision of health management and healthcare support services.
2001
411
LTM Revenue $55.7M
LTM EBITDA n/a
$267M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Value HR has a last 12-month revenue of $55.7M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Value HR achieved revenue of $55.7M and an EBITDA of $10.3M.
Value HR expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Value HR valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $47.2M | $55.7M | XXX | XXX | XXX |
| Gross Profit | $17.1M | $19.5M | XXX | XXX | XXX |
| Gross Margin | 36% | 35% | XXX | XXX | XXX |
| EBITDA | $12.2M | $10.3M | XXX | XXX | XXX |
| EBITDA Margin | 26% | 18% | XXX | XXX | XXX |
| Net Profit | $5.9M | $6.4M | XXX | XXX | XXX |
| Net Margin | 12% | 12% | XXX | XXX | XXX |
| Net Debt | $9.2M | $4.0M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Value HR's stock price is JPY 1508 (or $10).
Value HR has current market cap of JPY 40.2B (or $267M), and EV of JPY 40.2B (or $267M).
See Value HR trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $267M | $267M | XXX | XXX | XXX | XXX | $0.20 |
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, Value HR has market cap of $267M and EV of $267M.
Value HR's trades at 4.8x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Value HR's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Value HR and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $267M | XXX | XXX | XXX |
| EV/Revenue | 4.8x | XXX | XXX | XXX |
| EV/EBITDA | 26.0x | XXX | XXX | XXX |
| P/E | 50.8x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 27.1x | 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 UpValue HR's NTM/LTM revenue growth is -100%
Value HR's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $29K for the same period.
Over next 12 months, Value HR'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 Value HR's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Value HR and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 18% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 18% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -16% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $29K | 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 | 22% | 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 | |
| Benevolent AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Alcidion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| CurveBeam AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Doctor Care Anywhere | XXX | XXX | XXX | XXX | XXX | XXX |
| Echo IQ | 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.
Value HR acquired XXX companies to date.
Last acquisition by Value HR was XXXXXXXX, XXXXX XXXXX XXXXXX . Value HR 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 Value HR founded? | Value HR was founded in 2001. |
| Where is Value HR headquartered? | Value HR is headquartered in Japan. |
| How many employees does Value HR have? | As of today, Value HR has 411 employees. |
| Is Value HR publicy listed? | Yes, Value HR is a public company listed on TKS. |
| What is the stock symbol of Value HR? | Value HR trades under 6078 ticker. |
| When did Value HR go public? | Value HR went public in 2013. |
| Who are competitors of Value HR? | Similar companies to Value HR include e.g. Benevolent AI, Alcidion Group, CurveBeam AI, Doctor Care Anywhere. |
| What is the current market cap of Value HR? | Value HR's current market cap is $267M |
| What is the current revenue of Value HR? | Value HR's last 12-month revenue is $55.7M. |
| What is the current EV/Revenue multiple of Value HR? | Current revenue multiple of Value HR is 4.8x. |
| What is the current revenue growth of Value HR? | Value HR revenue growth between 2023 and 2024 was 18%. |
| Is Value HR profitable? | Yes, Value HR 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.
