Nhinja Sushi North Rockwell LLC
How we got $371K
Based on its 17 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 16 years (since 2010)
- Family in the business (Mary Nhin, Owner)
From public records and the company's website, not a statement that it's for sale.
What they do
Nhinja is a sushi and wok restaurant created by a family for families, offering fresh, fast food with made-from-scratch preparation.
From the company's website. Industry: Restaurants.
Estimated value over time
▲ 29% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| NHINJA SUSHI NORTH ROCKWELL LLC this business | $2.1M | — |
| FERIA DE SAN MARCOS RESTAURANT INC Oklahoma City · 25 employees | $2.7M | 0.0 mi |
| Mollycoddled Hash Slinger Oklahoma City | $1.7M | 0.1 mi |
| Sabor A Juarez Oklahoma City | $1.7M | 0.1 mi |
| Pizza Hut Oklahoma City | $1.7M | 0.1 mi |
| Tucker's Onion Burgers Oklahoma City | $1.7M | 0.1 mi |
| La Herradura Mexican Restaurant Oklahoma City | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 17 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.2M |
| Estimate: the two combined (geometric mean) | $2.1M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $206K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $371K |
| Multiple for this size and industry | 1.8× |
| Value range | $195K – $507K |
| Revenue range | $1.4M – $2.4M |
| EBITDA range | $136K – $235K |
| Industry (NAICS) | Limited-Service Restaurants (722513) |
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022, OK. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
People & advisors
“Raising three young boys of our own, we understand the demands on your time and the importance of having a well balanced, nutritious meal.”
Leadership
- MNMary NhinOwner · Company website · source
Advisors
- BankingRCB BankPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| RCB Bank PPP 2020 | All 1,690 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $75K | 17 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Nhinja Sushi North Rockwell LLC
Nhinja Sushi North Rockwell LLC is a family-owned restaurants company in Oklahoma City, Oklahoma, in business since 2010. It is owned by Kang and Mary Nhin. Its estimated annual revenue is about $2.1M, with roughly $206K of EBITDA. It has about 17 employees. Its estimated business value is $371K (likely range $195K–$507K).
Common questions
- Who owns Nhinja Sushi North Rockwell LLC?
- Nhinja Sushi North Rockwell LLC is owned by Kang and Mary Nhin, according to public sources such as the company's website or filings.
- How much revenue does Nhinja Sushi North Rockwell LLC make?
- SeeBITDA estimates Nhinja Sushi North Rockwell LLC's annual revenue at about $2.1M (likely between $1.4M and $2.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Nhinja Sushi North Rockwell LLC worth?
- About $371K, roughly 1.8× its estimated EBITDA of $206K, typical for a restaurants company its size. Likely range: $195K–$507K.
- How many employees does Nhinja Sushi North Rockwell LLC have?
- About 17, as reported on its PPP loan.
- When was Nhinja Sushi North Rockwell LLC founded?
- Nhinja Sushi North Rockwell LLC has been in business since 2010.