Vrain Solution - Public Comps and Valuation Multiples

Vrain Solution Overview

About Vrain Solution

Vrain Solution Inc is engaged in providing AI solutions for the manufacturing industry. It provides AI visual inspection, AI vibration inspection, AI abnormal sound inspection, production planning optimization and Safety management.

Founded

2020

HQ

Employees

n/a

Website

vrain.co.jp

Sectors

Pure-Play AI Software
Industrial Software
B2B SaaS
Vertical SaaS
DeepTech
Industry 4.0

Financials

LTM Revenue $14.1M

Last FY EBITDA $4.1M

EV

$192M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Vrain Solution Financials

As of September 2025, Vrain Solution reported last 12-month revenue of $14.1M.

In the same period, Vrain Solution achieved $2.8M in LTM net income.

See Vrain Solution valuation multiples based on analyst estimates

Vrain Solution P&L

In the most recent fiscal year, Vrain Solution reported revenue of $14.1M and EBITDA of $4.1M.

Vrain Solution expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Vrain Solution valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$14.1M	XXX	$14.1M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$11.0M	XXX	XXX	XXX
Gross Margin	n/a	XXX	78%	XXX	XXX	XXX
EBITDA	n/a	XXX	$4.1M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	29%	XXX	XXX	XXX
EBIT	$3.9M	XXX	$3.9M	XXX	XXX	XXX
EBIT Margin	28%	XXX	28%	XXX	XXX	XXX
Net Profit	$2.8M	XXX	$2.8M	XXX	XXX	XXX
Net Margin	20%	XXX	20%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Vrain Solution including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $14.1M. In the most recent fiscal year, Vrain Solution achieved $14.1M in revenue and $4.1M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$14.1M	Analyst estimates available to subscribers	$14.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$11.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	78.5% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	n/a	Analyst estimates available to subscribers	$4.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	29.4% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$3.9M	Analyst estimates available to subscribers	$3.9M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	27.7% EBIT margin	Analyst estimates available to subscribers	27.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$2.8M	Analyst estimates available to subscribers	$2.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	19.8% net profit margin	Analyst estimates available to subscribers	19.8% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Vrain Solution

This financial data table provides comprehensive performance metrics for Vrain Solution, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Vrain Solution generated $14.1M in revenue over the last twelve months.
Net income over the last twelve months reached $2.8M.

Fiscal Year Performance

In the most recent fiscal year, Vrain Solution reported $14.1M in total revenue.
Fiscal year EBITDA was $4.1M.
The company maintained a gross profit margin of 78.5% in the most recent fiscal year.
EBITDA margin for the fiscal year was 29.4%.
Net profit margin reached 19.8% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Vrain Solution. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Vrain Solution Stock Performance

Vrain Solution has current market cap of JPY 29.2B (or $191M), and EV of JPY 29.3B (or $192M).

Market Cap Evolution

Vrain Solution Stock Data

As of October 16, 2025, Vrain Solution's stock price is JPY 2887 (or $19).

See Vrain Solution trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$192M	$191M	XXX	XXX	XXX	XXX	$0.28

Benchmark Trading Valuation Multiples by Industry

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 Trial

Vrain Solution Valuation Multiples

Vrain Solution's trades at 14.5x EV/Revenue multiple, and 47.8x EV/EBITDA.

See valuation multiples for Vrain Solution and 15K+ public comps

Vrain Solution Financial Valuation Multiples

As of October 16, 2025, Vrain Solution has market cap of $191M and EV of $192M.

Equity research analysts estimate Vrain Solution's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Vrain Solution has a P/E ratio of 68.7x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$191M	XXX	$191M	XXX	XXX	XXX
EV (current)	$192M	XXX	$192M	XXX	XXX	XXX
EV/Revenue	13.7x	XXX	14.5x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	47.8x	XXX	XXX	XXX
EV/EBIT	49.3x	XXX	50.4x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	68.7x	XXX	71.3x	XXX	XXX	XXX
EV/FCF	n/a	XXX	-223.2x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Vrain Solution Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Vrain Solution Margins & Growth Rates

Vrain Solution's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.

Vrain Solution's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Vrain Solution's rule of X is unknown (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 Vrain Solution and other 15K+ public comps

Vrain Solution Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	n/a	XXX	n/a	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	30%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	n/a	XXX	XXX	XXX
Rule of 40	n/a	XXX	n/a	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	n/a	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	n/a	XXX	XXX	XXX
Opex per Employee	XXX	XXX	n/a	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	51%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial