Switch theme
Sign up to access all valuation multiples
X-Legend Entertainment Co Ltd is a Taiwan-based company that engages in the development of online and mobile games. It offers multiplayer online role-playing games, casual and puzzle games, and data and software services. The group is focused on their business in Taiwan and Japan.
2002
345
LTM Revenue n/a
LTM EBITDA n/a
$152M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
X-LEGEND has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, X-LEGEND achieved revenue of $47.8M and an EBITDA of $12.4M.
X-LEGEND expects next 12-month revenue of XXX and NTM EBITDA of XXX
See X-LEGEND valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $49.0M | $47.8M | XXX | XXX | XXX |
| Gross Profit | $30.4M | $28.4M | XXX | XXX | XXX |
| Gross Margin | 62% | 59% | XXX | XXX | XXX |
| EBITDA | $6.8M | $12.4M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 26% | XXX | XXX | XXX |
| Net Profit | $1.6M | $4.7M | XXX | XXX | XXX |
| Net Margin | 3% | 10% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, X-LEGEND's stock price is TWD 95 (or $3).
X-LEGEND has current market cap of TWD 6.3B (or $190M), and EV of TWD 5.0B (or $152M).
See X-LEGEND trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $152M | $190M | 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
Sign UpAs of April 15, 2025, X-LEGEND has market cap of $190M and EV of $152M.
X-LEGEND's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate X-LEGEND's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for X-LEGEND and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $152M | XXX | XXX | XXX |
| EV/Revenue | 3.2x | XXX | XXX | XXX |
| EV/EBITDA | 12.3x | XXX | XXX | XXX |
| P/E | 19.8x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 53.3x | 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.
Sign UpX-LEGEND's NTM/LTM revenue growth is n/a
X-LEGEND's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, X-LEGEND'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 X-LEGEND's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for X-LEGEND and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -2% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 26% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 81% | 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 | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 20% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 8% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 18% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 45% | 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 |
| 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.
X-LEGEND acquired XXX companies to date.
Last acquisition by X-LEGEND was XXXXXXXX, XXXXX XXXXX XXXXXX . X-LEGEND 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 X-LEGEND founded? | X-LEGEND was founded in 2002. |
| Where is X-LEGEND headquartered? | X-LEGEND is headquartered in Taiwan. |
| How many employees does X-LEGEND have? | As of today, X-LEGEND has 345 employees. |
| Is X-LEGEND publicy listed? | Yes, X-LEGEND is a public company listed on TAI. |
| What is the stock symbol of X-LEGEND? | X-LEGEND trades under 4994 ticker. |
| When did X-LEGEND go public? | X-LEGEND went public in 2011. |
| Who are competitors of X-LEGEND? | Similar companies to X-LEGEND include e.g. Azerion Group, PlaySide Studios, Trophy Games, Remedy Entertainment. |
| What is the current market cap of X-LEGEND? | X-LEGEND's current market cap is $190M |
| What is the current revenue growth of X-LEGEND? | X-LEGEND revenue growth between 2023 and 2024 was -2%. |
| Is X-LEGEND profitable? | Yes, X-LEGEND 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.
