Switch theme
Sign up to access all valuation multiples
XtalPi Holdings Ltd is an research platform company powered by artificial intelligence (AI) and robotics. It is dedicated to driving intelligent and digital transformation in the life sciences and materials sciences sectors. The company combines quantum physics, AI, cloud computing, and large-scale robotics to provide research & development solutions, services, and products for pharmaceuticals, biotechnology, renewable energy, and advanced materials industries globally.
2017
809
LTM Revenue $45.2M
LTM EBITDA -$109M
$2.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
XtalPi has a last 12-month revenue of $45.2M and a last 12-month EBITDA of -$109M.
In the most recent fiscal year, XtalPi achieved revenue of $34.3M and an EBITDA of -$176M.
XtalPi expects next 12-month revenue of XXX and NTM EBITDA of XXX
See XtalPi valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $22.4M | $34.3M | XXX | XXX | XXX |
| Gross Profit | $8.5M | $6.2M | XXX | XXX | XXX |
| Gross Margin | 38% | 18% | XXX | XXX | XXX |
| EBITDA | -$228M | -$176M | XXX | XXX | XXX |
| EBITDA Margin | -1018% | -514% | XXX | XXX | XXX |
| Net Profit | -$185M | -$246M | XXX | XXX | XXX |
| Net Margin | -825% | -719% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, XtalPi's stock price is HKD 5 (or $1).
XtalPi has current market cap of HKD 19.3B (or $2.5B), and EV of HKD 16.2B (or $2.1B).
See XtalPi trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.1B | $2.5B | XXX | XXX | XXX | XXX | $-0.08 |
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, XtalPi has market cap of $2.5B and EV of $2.1B.
XtalPi's trades at 49.3x LTM EV/Revenue multiple, and -20.5x LTM EBITDA.
Analysts estimate XtalPi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for XtalPi and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.1B | XXX | XXX | XXX |
| EV/Revenue | 60.8x | XXX | XXX | XXX |
| EV/EBITDA | -11.8x | XXX | XXX | XXX |
| P/E | -12.7x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -30.0x | 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 UpXtalPi's NTM/LTM revenue growth is 60%
XtalPi's revenue per employee for the last fiscal year averaged $42K, while opex per employee averaged $0.1M for the same period.
Over next 12 months, XtalPi'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 XtalPi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for XtalPi and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 53% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -514% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -23% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -454% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $42K | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 8% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 53% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 157% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 316% | 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 | |
| Beamtree | XXX | XXX | XXX | XXX | XXX | XXX |
| Cogstate | XXX | XXX | XXX | XXX | XXX | XXX |
| Echo IQ | XXX | XXX | XXX | XXX | XXX | XXX |
| Impedimed | XXX | XXX | XXX | XXX | XXX | XXX |
| Proteomics International | 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.
XtalPi acquired XXX companies to date.
Last acquisition by XtalPi was XXXXXXXX, XXXXX XXXXX XXXXXX . XtalPi 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 XtalPi founded? | XtalPi was founded in 2017. |
| Where is XtalPi headquartered? | XtalPi is headquartered in Hong Kong. |
| How many employees does XtalPi have? | As of today, XtalPi has 809 employees. |
| Is XtalPi publicy listed? | Yes, XtalPi is a public company listed on HKG. |
| What is the stock symbol of XtalPi? | XtalPi trades under 02228 ticker. |
| When did XtalPi go public? | XtalPi went public in 2024. |
| Who are competitors of XtalPi? | Similar companies to XtalPi include e.g. Beamtree, Cogstate, Echo IQ, Impedimed. |
| What is the current market cap of XtalPi? | XtalPi's current market cap is $2.5B |
| What is the current revenue of XtalPi? | XtalPi's last 12-month revenue is $45.2M. |
| What is the current EBITDA of XtalPi? | XtalPi's last 12-month EBITDA is -$109M. |
| What is the current EV/Revenue multiple of XtalPi? | Current revenue multiple of XtalPi is 49.3x. |
| What is the current EV/EBITDA multiple of XtalPi? | Current EBITDA multiple of XtalPi is -20.5x. |
| What is the current revenue growth of XtalPi? | XtalPi revenue growth between 2023 and 2024 was 53%. |
| Is XtalPi profitable? | Yes, XtalPi 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.
