Switch theme
Sign up to access all valuation multiples
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.
1958
2.0K+
LTM Revenue $911M
LTM EBITDA $108M
$1.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Yonex has a last 12-month revenue of $911M and a last 12-month EBITDA of $108M.
In the most recent fiscal year, Yonex achieved revenue of $774M and an EBITDA of $103M.
Yonex expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Yonex valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $711M | $774M | XXX | XXX | XXX |
| Gross Profit | $222M | $305M | XXX | XXX | XXX |
| Gross Margin | 31% | 39% | XXX | XXX | XXX |
| EBITDA | $82.5M | $103M | XXX | XXX | XXX |
| EBITDA Margin | 12% | 13% | XXX | XXX | XXX |
| Net Profit | $38.4M | $48.7M | XXX | XXX | XXX |
| Net Margin | 5% | 6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Yonex's stock price is JPY 2220 (or $15).
Yonex has current market cap of JPY 190B (or $1.3B), and EV of JPY 171B (or $1.1B).
See Yonex trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.1B | $1.3B | XXX | XXX | XXX | XXX | $0.79 |
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, Yonex has market cap of $1.3B and EV of $1.1B.
Yonex's trades at 1.2x LTM EV/Revenue multiple, and 10.5x LTM EBITDA.
Analysts estimate Yonex's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Yonex and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.1B | XXX | XXX | XXX |
| EV/Revenue | 1.3x | XXX | XXX | XXX |
| EV/EBITDA | 10.7x | XXX | XXX | XXX |
| P/E | 19.4x | XXX | XXX | XXX |
| P/E/Growth | 2.1x | XXX | XXX | XXX |
| EV/FCF | 56.7x | 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 UpYonex's NTM/LTM revenue growth is 7%
Yonex's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Yonex'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 Yonex's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Yonex and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 25% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 19% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 15% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 34% | 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 | |
| Cambuci | XXX | XXX | XXX | XXX | XXX | XXX |
| Knaus Tabbert | XXX | XXX | XXX | XXX | XXX | XXX |
| Alumexx | XXX | XXX | XXX | XXX | XXX | XXX |
| HanseYachts | XXX | XXX | XXX | XXX | XXX | XXX |
| Harvia | 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.
Yonex acquired XXX companies to date.
Last acquisition by Yonex was XXXXXXXX, XXXXX XXXXX XXXXXX . Yonex 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 Yonex founded? | Yonex was founded in 1958. |
| Where is Yonex headquartered? | Yonex is headquartered in Japan. |
| How many employees does Yonex have? | As of today, Yonex has 2.0K+ employees. |
| Is Yonex publicy listed? | Yes, Yonex is a public company listed on TKS. |
| What is the stock symbol of Yonex? | Yonex trades under 7906 ticker. |
| When did Yonex go public? | Yonex went public in 1994. |
| Who are competitors of Yonex? | Similar companies to Yonex include e.g. Cambuci, Knaus Tabbert, Alumexx, HanseYachts. |
| What is the current market cap of Yonex? | Yonex's current market cap is $1.3B |
| What is the current revenue of Yonex? | Yonex's last 12-month revenue is $911M. |
| What is the current EBITDA of Yonex? | Yonex's last 12-month EBITDA is $108M. |
| What is the current EV/Revenue multiple of Yonex? | Current revenue multiple of Yonex is 1.2x. |
| What is the current EV/EBITDA multiple of Yonex? | Current EBITDA multiple of Yonex is 10.5x. |
| What is the current revenue growth of Yonex? | Yonex revenue growth between 2023 and 2024 was 9%. |
| Is Yonex profitable? | Yes, Yonex 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.
