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 $981M
LTM EBITDA $121M
$1.7B
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 (LTM) of $981M and a last 12-month EBITDA of $121M.
In the most recent fiscal year, Yonex achieved revenue of $957M and an EBITDA of $127M.
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 | $981M | XXX | $957M | XXX | XXX | XXX |
| Gross Profit | $441M | XXX | $429M | XXX | XXX | XXX |
| Gross Margin | 45% | XXX | 45% | XXX | XXX | XXX |
| EBITDA | $121M | XXX | $127M | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | 13% | XXX | XXX | XXX |
| EBIT | $100M | XXX | $98.1M | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 10% | XXX | XXX | XXX |
| Net Profit | $74.4M | XXX | $73.3M | 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.
As of July 17, 2025, Yonex's stock price is JPY 3035 (or $21).
Yonex has current market cap of JPY 259B (or $1.8B), and EV of JPY 241B (or $1.7B).
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 | $0.87 |
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 July 17, 2025, Yonex has market cap of $1.8B and EV of $1.7B.
Yonex's trades at 1.8x EV/Revenue multiple, and 13.7x EV/EBITDA.
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 24.1x.
See valuation multiples for Yonex and 12K+ public comps| 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 | 1.8x | XXX | XXX | XXX |
| EV/EBITDA | 13.8x | XXX | 13.7x | XXX | XXX | XXX |
| EV/EBIT | 16.6x | XXX | 17.8x | XXX | XXX | XXX |
| EV/Gross Profit | 3.8x | XXX | n/a | XXX | XXX | XXX |
| P/E | 24.1x | XXX | 25.5x | XXX | XXX | XXX |
| EV/FCF | 36.4x | XXX | 36.9x | 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 TrialYonex's last 12 month revenue growth is 8%
Yonex's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $0.2M for the same period.
Yonex's rule of 40 is 21% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Yonex's rule of X is 33% (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 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 8% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | 13% | XXX | XXX | XXX |
| EBITDA Growth | 7% | XXX | 4% | XXX | XXX | XXX |
| Rule of 40 | 21% | XXX | 21% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 33% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.5M | 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.
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.
Start Free Trial| 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 $1.8B |
| What is the current revenue of Yonex? | Yonex's last 12 months revenue is $981M. |
| What is the current revenue growth of Yonex? | Yonex revenue growth (NTM/LTM) is 8%. |
| What is the current EV/Revenue multiple of Yonex? | Current revenue multiple of Yonex is 1.7x. |
| Is Yonex profitable? | Yes, Yonex is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Yonex? | Yonex's last 12 months EBITDA is $121M. |
| What is Yonex's EBITDA margin? | Yonex's last 12 months EBITDA margin is 12%. |
| What is the current EV/EBITDA multiple of Yonex? | Current EBITDA multiple of Yonex is 13.8x. |
| What is the current FCF of Yonex? | Yonex's last 12 months FCF is $45.8M. |
| What is Yonex's FCF margin? | Yonex's last 12 months FCF margin is 5%. |
| What is the current EV/FCF multiple of Yonex? | Current FCF multiple of Yonex is 36.4x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
