Comps Dataset

(US$ mm)

Company Company Cash & Total Revenue EBITDA EBIT Net Income Capex Dividend
Name Description Market Cap Firm Value Cash Eq. Debt CY2016 CY2017 CY2018 CY2019 CY2020 CY2021 CY2016 CY2017 CY2018 CY2019 CY2020 CY2021 CY2016 CY2017 CY2018 CY2019 CY2020 CY2021 CY2016 CY2017 CY2018 CY2019 CY2020 CY2021 CY2016 CY2017 CY2018 CY2019 CY2020 CY2021 CY2016 CY2017 CY2018 CY2019 CY2020 CY2021
Zeta Inc. Develops and publishes online mobile and computer games $6,985 $5,130 $2,063 $234 $1,359 $2,197 $1,832 $1,971 $2,201 $2,373 $282 $498 $336 $190 $347 $399 $266 $449 $219 $183 $253 $291 $158 $281 $172 $144 $232 $268 $88 $30 $37 $34 $35 $33 $1 $27 $27 $16 $20 $16
Fourteen Life Hosts an online database of user generated reviews of local businesses $3,324 $3,017 $517 $305 $894 $1,067 $1,182 $1,272 $1,409 $1,554 $40 $283 $104 $124 $315 $371 ($2) $20 $32 $45 $88 $128 ($6) $192 $69 $51 $86 $118 $47 $38 $56 $47 $50 $59 $0 $0 $0 $0 $0 $0
Eta Hill Engages in the development, design, manufacture and sale of electronic equipment, consumer & industrial electronics, game consoles & related software and others $101,359 $94,520 $32,137 $20,452 $81,246 $91,751 $91,671 $92,047 $96,448 $100,864 $8,131 $14,815 $17,648 $14,054 $14,770 $16,114 $4,130 $8,310 $8,734 $9,611 $10,201 $11,309 ($461) $5,780 $8,764 $6,464 $6,783 $7,583 $4,121 $2,838 $3,274 $4,903 $5,053 $4,809 $271 $305 $407 $585 $676 $744
Ten Times Designs, manufactures and markets family offline games and toys $9,197 $8,887 $3,644 $3,334 $3,987 $4,140 $3,640 $3,755 $4,968 $5,241 $780 $869 $456 $554 $1,060 $1,154 $606 $647 $335 $587 $802 $917 $439 $316 $175 $414 $586 $615 $123 $107 $112 $106 $126 $135 $209 $233 $258 $278 $292 $308
18 Life Operates as an investment holding company whose subsidiaries engage in port development and operations $3,091 $3,340 $169 $417 $493 $506 $391 $432 $472 $496 $242 $228 $244 $272 $287 $305 $194 $180 $190 $219 $231 $246 $154 $158 $129 $143 $161 $172 $119 $197 $51 $20 $102 $98 $116 $118 $97 $107 $119 $126
Omicron Engages in providing digital imagery licensing services $1,454 $1,209 $302 $57 $492 $554 $620 $647 $675 $701 $64 $65 $111 $74 $101 $109 $47 $27 $32 $20 $45 $56 $32 $17 $54 $20 $26 $33 $48 $58 $39 $29 $29 $30 $0 $0 $106 $0 $0 $0
Epsilon Co Develops and operates online games $682 $387 $297 $0 $622 $691 $576 $540 $490 $503 $236 $175 $210 $182 $148 $135 $155 $211 $138 $160 $131 $126 $172 $130 $100 $150 $130 $123 $15 $4 $20 $20 $20 $20 $0 $0 $0 $30 $0 $0
Tau Holdings Designs, builds, and runs commercial airports $21,365 $28,377 $2,567 $9,636 $3,818 $4,685 $5,801 $6,088 $6,478 $6,812 $1,589 $2,000 $2,567 $2,407 $2,418 $2,589 $925 $1,140 $1,438 $1,301 $1,474 $1,594 $563 $740 $790 $690 $809 $909 $1,026 $1,139 $1,377 $1,558 $1,411 $1,841 $338 $443 $474 $462 $487 $540
Sweet Sixteen Operates oil refineries $6,650 $11,110 $427 $4,911 $12,564 $16,082 $19,601 $18,778 $19,665 $19,647 $1,471 $1,537 $585 $543 $1,403 $1,536 $1,245 $1,057 $492 ($92) $891 $1,027 $928 $960 $199 $67 $603 $706 $826 $1,860 $1,572 $595 $639 $729 $556 $529 $67 $22 $228 $284
Orionis Develops and publishes mobile entertainment $1,581 $1,472 $163 $54 $257 $367 $469 $526 $586 $658 ($90) ($109) $4 $23 $53 $88 ($63) ($74) ($11) $10 $49 $78 ($112) ($125) ($17) $21 $52 $78 $7 $15 $4 $6 $7 $7 $0 $0 $0 $0 $0 $0
Theta Limited Designs, develops and markets technology solutions $19,533 $20,043 $731 $1,241 $3,398 $3,508 $3,693 $3,739 $3,872 $4,076 $931 $936 $1,058 $964 $1,269 $1,373 $784 $823 $864 $710 $1,108 $1,222 $584 $27 $715 $847 $892 $987 $138 $110 $90 $83 $98 $103 $0 $0 $59 $236 $79 $79
Omega Times Provides air transportation services for passengers and cargo $9,768 $33,051 $3,149 $26,432 $31,756 $33,686 $35,202 $36,172 $37,600 $39,348 $5,624 $5,110 $4,028 $4,480 $4,511 $4,817 $4,748 $3,924 $2,726 $2,929 $2,736 $2,958 $2,115 $1,013 $1,116 $1,333 $1,717 $1,869 $4,529 $4,719 $2,960 $3,373 $2,339 $1,628 $140 $140 $140 $140 $145 $150
Sixth Avenue Engages in the development, design, manufacture and sale of game consoles & related software and others $42,386 $32,842 $9,719 $173 $3,473 $9,218 $10,652 $11,473 $12,153 $11,855 $836 $1,847 $2,258 $2,952 $3,524 $3,497 $149 $1,421 $2,148 $2,854 $3,368 $3,396 $703 $1,200 $1,543 $2,047 $2,472 $2,523 $80 $87 $93 $110 $110 $109 $127 $573 $690 $1,011 $1,217 $1,141
Rho Sign Provides satellite communications services $509 $11,485 $669 $11,750 $1,761 $1,730 $1,740 $1,660 $1,589 $1,554 $2,128 $1,307 $1,166 $797 $1,110 $1,082 $741 $733 $758 $620 $587 $611 $797 ($144) ($483) ($735) ($413) ($344) $575 $372 $206 $185 $221 $227 $0 $0 $0 $1 $0 $0
Kappa Corp Operates global data centers $47,106 $56,722 $1,600 $11,268 $3,063 $3,704 $4,314 $4,682 $5,114 $5,587 $1,183 $1,533 $1,850 $2,084 $2,457 $2,713 $621 $660 $867 $1,020 $1,057 $1,225 $97 $198 $310 $430 $570 $668 $944 $1,169 $1,778 $1,763 $1,810 $1,712 $503 $574 $655 $707 $760 $833
Upsilon Establishment Engages in coal storage and loading terminal business $964 $1,150 $89 $275 $309 $314 $346 $371 $351 $287 $166 $158 $181 $212 $193 $149 $157 $143 $169 $188 $180 $135 $114 $104 $119 $130 $115 $83 $66 $47 $46 $23 $20 $18 $41 $41 $41 $41 $76 $67
Sigma Limited Produces, markets and distributes premium-branded automotive, commercial and industrial lubricants and automotive chemicals $4,263 $5,696 $165 $1,637 $1,981 $2,161 $2,319 $2,413 $2,540 $2,670 $458 $559 $447 $483 $508 $539 $441 $516 $359 $421 $441 $466 $282 $224 $231 $210 $283 $316 $76 $74 $107 $109 $164 $136 $0 $42 $63 $81 $81 $85
Highlander Develops online games $15,809 $13,596 $2,418 $123 $1,746 $2,240 $2,419 $2,370 $2,545 $2,749 $508 $719 $1,182 $1,258 $1,095 $1,190 $656 $985 $1,014 $990 $1,010 $1,117 $192 $541 $1,027 $1,103 $885 $950 $57 $28 $25 $22 $19 $19 $21 $0 $0 $21 $27 $38
Eleven Seven Provides global marketing data collection and analytics services $7,967 $16,985 $399 $9,213 $6,466 $6,735 $6,677 $6,645 $6,742 $6,886 $1,788 $1,883 $199 $1,903 $1,939 $2,011 $1,279 $1,332 $1,104 ($74) $1,029 $1,096 $514 $440 ($730) $652 $652 $711 $444 $501 $533 $324 $385 $387 $441 $485 $507 $428 $88 $159
Hours to Midnight Develops, markets and publishes of interactive entertainment software $14,976 $12,416 $2,758 $198 $1,791 $2,162 $2,914 $3,207 $3,031 $3,917 $254 $423 $570 $730 $734 $935 $73 $204 $271 $694 $668 $820 $14 $203 $415 $611 $580 $733 $26 $61 $95 $68 $82 $101 $0 $0 $0 $66 $0 $0
Lambda A Designs and manufactures navigation and communications equipments $17,898 $16,597 $1,363 $62 $2,930 $3,030 $3,250 $3,648 $3,867 $4,048 $695 $760 $893 $1,061 $1,030 $1,080 $606 $664 $756 $918 $926 $969 $496 $688 $674 $925 $862 $890 $94 $147 $156 $117 $219 $192 $378 $378 $389 $415 $447 $472
Pi Cube Manufactures and sells notebook computers and other personal computer-related products $8,136 $9,836 $5,630 $7,129 $29,898 $34,152 $34,379 $34,527 $35,451 $36,444 $1,003 $1,036 $1,106 $881 $970 $1,092 $639 $589 $478 $605 $689 $797 $506 $480 $506 $545 $598 $677 $167 $224 $483 $267 $240 $223 $452 $439 $458 $472 $509 $552
Friday 5th Develops and manufactures semiconductors and related devices $5,924 $5,401 $1,102 $573 $1,770 $1,655 $1,211 $1,560 $1,089 $1,241 $165 $155 $136 $187 $64 $167 $7 ($90) $22 ($18) ($209) ($91) ($4) ($129) ($46) ($434) ($218) ($99) $100 $172 $200 $165 $273 $238 $0 $0 $0 $0 $0 $0
Iota Times Provides technology consulting, outsourcing and support services $8,976 $18,904 $3,068 $12,574 $9,019 $21,619 $25,238 $23,605 $22,552 $20,887 $726 $2,782 $5,081 $4,184 $4,082 $3,786 $301 $1,841 $2,818 $2,601 $2,544 $2,488 ($91) $1,013 $1,762 $1,701 $1,646 $1,672 $620 $834 $1,040 $578 $600 $560 $172 $209 $230 $253 $262 $252
Tunnel-vision Develops, markets, publishes and distributes game software content and services $35,985 $31,134 $7,333 $1,739 $4,605 $6,415 $8,132 $7,146 $7,693 $8,553 $1,715 $1,605 $1,199 $1,793 $2,082 $2,364 $1,523 $1,441 $956 $1,555 $1,829 $2,087 $1,400 $1,270 $745 $2,419 $1,540 $1,748 $138 $299 $834 $290 $325 $344 $343 $313 $184 $1,081 $397 $437
Fifteen World Designs and manufactures solar PV modules and photovoltaic solar power systems $1,457 $2,791 $1,084 $2,534 $2,970 $3,529 $3,898 $3,275 $4,184 $4,192 $264 $366 $556 $308 $469 $439 $53 $231 $333 $197 $315 $274 $68 $104 $247 $135 $186 $154 $1,157 $323 $329 $347 $195 $319 $0 $0 $0 $0 $0 $0
Phi Plc Provides air transportation services with interest in passenger and cargo air transportation $7,873 $13,516 $1,323 $7,471 $11,535 $12,029 $12,623 $12,820 $13,142 $13,949 $2,005 $1,917 $1,897 $2,160 $2,364 $2,552 $1,093 $1,011 $729 $688 $765 $965 $561 $685 $591 $391 $450 $583 $3,102 $4,137 $4,304 $4,293 $4,345 $4,011 $404 $193 $349 $230 $242 $300
Four Brothers Engages in the development and publishing of online and mobile games $9,387 $8,414 $1,183 $244 $670 $1,197 $1,168 $1,158 $1,812 $2,090 $260 $438 $452 $338 $741 $914 $224 $398 $417 $326 $711 $878 $185 $300 $285 $245 $553 $677 $13 $22 $21 $40 $27 $29 $54 $102 $85 $73 $127 $153
Seven Tails Provides media educational and entertainment programming services $20,330 $36,324 $801 $15,802 $6,325 $6,688 $10,223 $10,799 $11,463 $11,383 $2,272 $647 $3,067 $4,552 $4,555 $4,674 $2,053 $2,186 $2,527 $3,076 $3,324 $3,426 $1,158 ($327) $571 $2,498 $2,548 $2,669 $85 $131 $143 $239 $221 $219 $0 $0 $0 $0 $0 $0
Going on Seventeen Owns and operates an international airport $3,040 $3,251 $279 $491 $1,086 $1,183 $1,429 $1,282 $1,143 $1,085 $537 $629 $677 $551 $422 $393 $362 $439 $513 $382 $249 $215 $223 $321 $365 $276 $182 $154 $22 $82 $354 $153 $163 $162 $88 $133 $141 $115 $79 $72
Second to None Develops, publishes and distributes entertainment products $9,128 $9,604 $1,771 $2,246 $1,592 $1,836 $2,109 $1,589 $2,815 $2,850 $686 $789 $937 $697 $1,437 $1,583 $209 $285 $320 $47 $649 $667 $114 $159 $218 $140 $394 $427 $599 $623 $701 $90 $88 $93 $0 $0 $0 $0 $0 $0
Nu Inc. Provides credit card reader solutions for mobile devices $33,068 $32,931 $1,017 $905 $1,452 $1,882 $2,803 $1,897 $2,414 $3,113 ($112) ($13) $36 $353 $450 $644 ($101) $11 $48 $20 $52 $168 ($146) ($53) ($33) $325 $399 $566 $22 $22 $53 $59 $91 $111 $0 $0 $0 $0 $0 $0
Nine Fox Provides online travel services $14,705 $16,790 $3,773 $4,565 $7,166 $8,216 $9,166 $9,856 $10,384 $11,140 $1,016 $1,215 $1,335 $1,517 $1,928 $2,159 $473 $545 $640 $757 $1,049 $1,112 $230 $309 $332 $461 $895 $1,044 $612 $580 $717 $947 $781 $692 $122 $142 $152 $162 $168 $141
Delta Team Develops, markets, operates and provides online social game services $5,371 $4,713 $1,076 $554 $573 $666 $702 $1,022 $1,364 $1,511 ($49) $52 $53 $111 $280 $332 ($78) $31 $7 ($211) $247 $292 ($84) $21 $12 $60 $198 $247 $8 $8 $9 $18 $15 $18 $0 $0 $0 $0 $0 $0
ClassC Manufactures home appliances $8,339 $12,524 $1,723 $5,093 $18,284 $18,756 $18,566 $18,024 $17,812 $18,182 $1,702 $1,502 $719 $2,052 $1,879 $1,953 $1,316 $1,315 $1,028 $984 $1,354 $1,424 $784 $309 ($162) $1,045 $885 $946 $582 $604 $521 $470 $492 $532 $221 $244 $258 $269 $282 $295
Eight Defense Provides online market places for the sale of goods and services $24,007 $27,855 $2,074 $6,183 $6,592 $7,309 $7,895 $7,870 $7,141 $8,333 $3,331 $2,381 $2,741 $2,350 $2,689 $2,859 $1,702 $1,675 $1,637 $1,701 $2,229 $2,383 $5,348 ($744) $1,856 $1,316 $1,698 $1,820 $460 $489 $478 $407 $398 $428 $0 $0 $0 $352 $397 $412
Mu International Provides marketing and business services $8,818 $12,554 $1,101 $4,639 $7,246 $8,355 $8,971 $9,439 $8,170 $8,394 $996 $1,003 $1,073 $1,250 $1,362 $1,417 $866 $867 $932 $1,034 $1,099 $1,144 $562 $512 $572 $606 $683 $722 $185 $144 $164 $183 $187 $187 $217 $260 $303 $340 $362 $392
Rock & Fire Develops, markets, publishes and distributes game software content and services $32,066 $27,659 $5,657 $1,250 $4,649 $5,113 $5,368 $5,231 $5,397 $5,908 $1,266 $1,599 $1,824 $1,779 $1,877 $2,108 $1,050 $1,413 $1,593 $1,632 $1,717 $1,973 $1,313 $1,012 $1,431 $1,401 $1,465 $1,691 $125 $117 $105 $135 $134 $146 $0 $0 $0 $293 $119 $0
Dozen Team Provides internet infrastructure services $21,382 $21,887 $1,062 $1,567 $996 $1,016 $1,059 $1,074 $1,102 $1,190 $658 $685 $778 $781 $814 $884 $599 $617 $669 $703 $766 $834 $384 $399 $508 $534 $529 $580 $148 $43 $32 $35 $44 $45 $0 $0 $0 $0 $0 $0
Above Clouds Publishes online, personal computer, console, handheld and mobile interactive entertainment products $39,994 $37,441 $4,742 $2,190 $5,409 $5,744 $6,133 $5,311 $5,575 $6,076 $2,024 $2,056 $2,468 $1,789 $2,077 $2,368 $1,184 $1,071 $1,621 $1,423 $1,937 $2,236 $787 $223 $1,484 $1,230 $1,549 $1,804 $111 $127 $107 $95 $116 $121 $164 $189 $215 $233 $196 $211
Comps Output

(Multiples and Percentages)

Net Debt / Revenue
Company FV / EBITDA (x) P / E (x) Dividend Yield (%) Net Margin (%) Capex as % of Revenue (%) EBITDA (x) CAGR (%)
Name CY2019 CY2020 CY2021 CY2019 CY2020 CY2021 CY2019 CY2020 CY2021 CY2019 CY2020 CY2021 CY2019 CY2020 CY2021 CY2019 2018-2021
Zeta Inc. $282 $498 $336 ### $347 $399
Fourteen Life $40 $283 $104 ### $315 $371
Eta Hill $8,131 $14,815 $17,648 ### $14,770 $16,114
Ten Times $780 $869 $456 ### $1,060 $1,154
18 Life $242 $228 $244 ### $287 $305
Omicron $64 $65 $111 ### $101 $109
Epsilon Co $236 $175 $210 ### $148 $135
Tau Holdings $1,589 $2,000 $2,567 ### $2,418 $2,589
Sweet Sixteen $1,471 $1,537 $585 ### $1,403 $1,536
($90) ($109) $4 ### $53 $88
$931 $936 $1,058 ### $1,269 $1,373
$5,624 $5,110 $4,028 ### $4,511 $4,817
$836 $1,847 $2,258 ### $3,524 $3,497
$2,128 $1,307 $1,166 ### $1,110 $1,082
$1,183 $1,533 $1,850 ### $2,457 $2,713
$166 $158 $181 ### $193 $149
$458 $559 $447 ### $508 $539
$508 $719 $1,182 ### $1,095 $1,190
$1,788 $1,883 $199 ### $1,939 $2,011
$254 $423 $570 ### $734 $935
$695 $760 $893 ### $1,030 $1,080
$1,003 $1,036 $1,106 ### $970 $1,092
$165 $155 $136 ### $64 $167
$726 $2,782 $5,081 ### $4,082 $3,786
$1,715 $1,605 $1,199 ### $2,082 $2,364
$264 $366 $556 ### $469 $439
$2,005 $1,917 $1,897 ### $2,364 $2,552
$260 $438 $452 ### $741 $914
$2,272 $647 $3,067 ### $4,555 $4,674
$537 $629 $677 ### $422 $393
$686 $789 $937 ### $1,437 $1,583
($112) ($13) $36 ### $450 $644
$1,016 $1,215 $1,335 ### $1,928 $2,159
($49) $52 $53 ### $280 $332
$1,702 $1,502 $719 ### $1,879 $1,953
$3,331 $2,381 $2,741 ### $2,689 $2,859
$996 $1,003 $1,073 ### $1,362 $1,417
$1,266 $1,599 $1,824 ### $1,877 $2,108
$658 $685 $778 ### $814 $884
$2,024 $2,056 $2,468 ### $2,077 $2,368