Medley
Providing online medical care services to patients in order to help them recover from illnesses.
Launch date
Employees
Market cap
$797m
Enterprise valuation
$735m (Public information from Sep 2024)
Share price
JPY3325 4480.T
Tokyo Japan (HQ)
Financials
Estimates*
| JPY | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Revenues | 6.8b | 10.9b | 14.2b | 20.5b | 29.7b | 39.3b | 51.0b |
| % growth | 43 % | 59 % | 31 % | 45 % | 45 % | 33 % | 30 % |
| EBITDA | 579m | 1.2b | 2.1b | 4.4b | 4.7b | 7.2b | 10.1b |
| % EBITDA margin | 8 % | 11 % | 15 % | 22 % | 16 % | 18 % | 20 % |
| Profit | 456m | 563m | 1.0b | 2.6b | 3.2b | 4.3b | 6.1b |
| % profit margin | 7 % | 5 % | 7 % | 12 % | 11 % | 11 % | 12 % |
| EV / revenue | 18.8x | 5.9x | 8.0x | 6.3x | 3.7x | 2.7x | 2.0x |
| EV / EBITDA | 221.9x | 53.2x | 54.3x | 29.0x | 23.3x | 14.7x | 10.1x |
| Date | Investors | Amount | Round |
|---|---|---|---|
| - | N/A | - | |
| N/A | $220k | Early VC | |
JPY70.0m | Seed | ||
$300k | Series A | ||
JPY113m | Late VC | ||
JPY300m | Late VC | ||
JPY230m | Late VC | ||
N/A | Series E | ||
JPY832m | Late VC | ||
N/A | Series E | ||
| N/A | N/A | Seed | |
* | N/A | N/A | IPO |
| Total Funding | $12.4m | ||
