Yonex - Public Comps and Valuation Multiples

Yonex Overview

About Yonex

Yonex Co Ltd is a Japan based company engaged in manufacture and sale of sporting goods and golf course management. It produces Badminton Equipment, Tennis, Soft Tennis Equipment, and Golf Equipment. The Badminton Equipment includes Racquets, shuttlecocks, strings, apparel, shoes, bags, etc.; The Tennis, Soft Tennis Equipment includes Racquets, strings, apparel, shoes, bags, balls, etc. and Golf Equipment includes Woods, irons, putters, shafts, apparel, shoes, bags, accessories, etc. It has four geographical segments Japan, North America, Europe, and Asia.

Founded

1958

HQ

Employees

2.0K+

Website

yonex.co.jp

Sectors

Sports & Leisure

Financials

LTM Revenue $989M

LTM EBITDA $127M

EV

$1.7B

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

Yonex Financials

As of November 2025, Yonex reported last 12-month revenue of $989M and EBITDA of $127M.

In the same period, Yonex generated $444M in LTM gross profit and $76.4M in net income.

See Yonex valuation multiples based on analyst estimates

Yonex P&L

In the most recent fiscal year, Yonex reported revenue of $887M and EBITDA of $118M.

Yonex expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Yonex valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$989M	XXX	$887M	XXX	XXX	XXX
Gross Profit	$444M	XXX	$398M	XXX	XXX	XXX
Gross Margin	45%	XXX	45%	XXX	XXX	XXX
EBITDA	$127M	XXX	$118M	XXX	XXX	XXX
EBITDA Margin	13%	XXX	13%	XXX	XXX	XXX
EBIT	$104M	XXX	$91.0M	XXX	XXX	XXX
EBIT Margin	11%	XXX	10%	XXX	XXX	XXX
Net Profit	$76.4M	XXX	$68.0M	XXX	XXX	XXX
Net Margin	8%	XXX	8%	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 Yonex including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $989M. EBITDA for the last twelve months was $127M. In the most recent fiscal year, Yonex achieved $887M in revenue and $118M 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	$989M	Analyst estimates available to subscribers	$887M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$444M	Analyst estimates available to subscribers	$398M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	44.9% gross margin	Analyst estimates available to subscribers	44.9% 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)	$127M	Analyst estimates available to subscribers	$118M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	12.8% EBITDA margin	Analyst estimates available to subscribers	13.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$104M	Analyst estimates available to subscribers	$91.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	10.5% EBIT margin	Analyst estimates available to subscribers	10.3% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$76.4M	Analyst estimates available to subscribers	$68.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	7.7% net profit margin	Analyst estimates available to subscribers	7.7% 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 Yonex

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

Recent Performance Highlights

Yonex generated $989M in revenue over the last twelve months.
The company achieved $127M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $444M.
Net income over the last twelve months reached $76.4M.

Fiscal Year Performance

In the most recent fiscal year, Yonex reported $887M in total revenue.
Fiscal year EBITDA was $118M.
The company maintained a gross profit margin of 44.9% in the most recent fiscal year.
EBITDA margin for the fiscal year was 13.2%.
Net profit margin reached 7.7% in the most recent fiscal year.

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

Yonex Stock Performance

Yonex has current market cap of JPY 285B (or $1.8B), and EV of JPY 266B (or $1.7B).

Market Cap Evolution

Yonex Stock Data

As of December 5, 2025, Yonex's stock price is JPY 3330 (or $21).

See Yonex trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.7B	$1.8B	XXX	XXX	XXX	XXX	$0.89

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

Yonex Valuation Multiples

Yonex's trades at 2.0x EV/Revenue multiple, and 15.1x EV/EBITDA.

See valuation multiples for Yonex and 15K+ public comps

Yonex Financial Valuation Multiples

As of December 5, 2025, Yonex has market cap of $1.8B and EV of $1.7B.

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

Yonex has a P/E ratio of 23.9x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$1.8B	XXX	$1.8B	XXX	XXX	XXX
EV (current)	$1.7B	XXX	$1.7B	XXX	XXX	XXX
EV/Revenue	1.7x	XXX	2.0x	XXX	XXX	XXX
EV/EBITDA	13.5x	XXX	15.1x	XXX	XXX	XXX
EV/EBIT	16.4x	XXX	19.7x	XXX	XXX	XXX
EV/Gross Profit	3.9x	XXX	n/a	XXX	XXX	XXX
P/E	23.9x	XXX	28.0x	XXX	XXX	XXX
EV/FCF	47.1x	XXX	40.8x	XXX	XXX	XXX

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

Get Yonex 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

Yonex Margins & Growth Rates

Yonex's last 12 month revenue growth is 14%

Yonex's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.2M for the same period.

Yonex's rule of 40 is 27% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Yonex's rule of X is 48% (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 Yonex and other 15K+ public comps

Yonex Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	14%	XXX	15%	XXX	XXX	XXX
EBITDA Margin	13%	XXX	13%	XXX	XXX	XXX
EBITDA Growth	14%	XXX	13%	XXX	XXX	XXX
Rule of 40	27%	XXX	27%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	48%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	16%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	2%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	35%	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