Medley
Providing online medical care services to patients in order to help them recover from illnesses.
Launch date
Employees
Market cap
AUD1.2b
Enterprise valuation
AUD1.1b (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 | AUD19.2m | ||
