Switch theme
Sign up to access all valuation multiples
Wayi International Digital Entertainment Co Ltd is engaged in the research, development, operation, and marketing of online games in Taiwan. It offers online entertainment games, roll-acting games, and others. Its other business includes computer software, hardware, trading, and information software programming services. The company includes games like Ragnador, BanaBana, and Kemono Friends 3.
1993
53
Last FY Revenue $5.0M
Last FY EBITDA $1.2M
$124M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
In the most recent fiscal year, Wayi International achieved revenue of $5.0M and an EBITDA of $1.2M.
Wayi International expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Wayi International valuation multiples based on analyst estimates| NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|
| Revenue | XXX | $5.0M | XXX | XXX | XXX |
| Gross Profit | XXX | $2.6M | XXX | XXX | XXX |
| Gross Margin | XXX | 51% | XXX | XXX | XXX |
| EBITDA | XXX | $1.2M | XXX | XXX | XXX |
| EBITDA Margin | XXX | 24% | XXX | XXX | XXX |
| EBIT | XXX | -$45K | XXX | XXX | XXX |
| EBIT Margin | XXX | -1% | XXX | XXX | XXX |
| Net Profit | XXX | $0.6M | XXX | XXX | XXX |
| Net Margin | XXX | 12% | XXX | XXX | XXX |
| Net Debt | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Wayi International's stock price is TWD 152 (or $5).
Wayi International has current market cap of TWD 3.9B (or $132M), and EV of TWD 3.7B (or $124M).
See Wayi International trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $124M | $132M | XXX | XXX | XXX | XXX | n/a |
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, Wayi International has market cap of $132M and EV of $124M.
Wayi International's trades at 24.8x EV/Revenue multiple, and 102.6x EV/EBITDA.
Equity research analysts estimate Wayi International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Wayi International's P/E ratio is not available.
See valuation multiples for Wayi International and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $132M | XXX | $132M | XXX | XXX | XXX |
| EV (current) | $124M | XXX | $124M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | 24.8x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 102.6x | XXX | XXX | XXX |
| EV/EBIT | n/a | XXX | -2760.6x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | 227.8x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 192.3x | 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 TrialWayi International's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $49K for the same period.
Wayi International's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Wayi International'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 Wayi International and other 12K+ public comps| 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 | 24% | 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 | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $49K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 25% | 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 | 52% | 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 |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| Remedy Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Boyaa Interactive | 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.
Wayi International acquired XXX companies to date.
Last acquisition by Wayi International was XXXXXXXX, XXXXX XXXXX XXXXXX . Wayi International 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 Wayi International founded? | Wayi International was founded in 1993. |
| Where is Wayi International headquartered? | Wayi International is headquartered in Taiwan. |
| How many employees does Wayi International have? | As of today, Wayi International has 53 employees. |
| Is Wayi International publicy listed? | Yes, Wayi International is a public company listed on ROCO. |
| What is the stock symbol of Wayi International? | Wayi International trades under 3086 ticker. |
| When did Wayi International go public? | Wayi International went public in 2004. |
| Who are competitors of Wayi International? | Similar companies to Wayi International include e.g. Azerion Group, PlaySide Studios, Trophy Games, Remedy Entertainment. |
| What is the current market cap of Wayi International? | Wayi International's current market cap is $132M |
| Is Wayi International profitable? | Yes, Wayi International 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.
