Switch theme
Sign up to access all valuation multiples
Ain Holdings Inc's core business is the dispensing pharmacy business that includes preparing and dispensing drugs based on prescriptions. The company also generates revenue by selling generic drugs wholesale, pharmacy staffing services, and pharmacy consulting services. The company’s additional business activity includes both urban and suburban drug and cosmetic stores. Ain operates the ainz & tuple brand that specifically targets female consumers in urban areas. The company also executes small real estate rental strategies.
1969
9.8K+
LTM Revenue $3.0B
LTM EBITDA $216M
$1.2B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
AiN Group has a last 12-month revenue of $3.0B and a last 12-month EBITDA of $216M.
In the most recent fiscal year, AiN Group achieved revenue of $2.7B and an EBITDA of $199M.
AiN Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See AiN Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $2.4B | $2.7B | XXX | XXX | XXX |
| Gross Profit | $332M | $357M | XXX | XXX | XXX |
| Gross Margin | 14% | 13% | XXX | XXX | XXX |
| EBITDA | $171M | $199M | XXX | XXX | XXX |
| EBITDA Margin | 7% | 8% | XXX | XXX | XXX |
| Net Profit | $47.1M | $61.4M | XXX | XXX | XXX |
| Net Margin | 2% | 2% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, AiN Group's stock price is JPY 5070 (or $34).
AiN Group has current market cap of JPY 178B (or $1.2B), and EV of JPY 185B (or $1.2B).
See AiN Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.2B | $1.2B | XXX | XXX | XXX | XXX | $2.00 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, AiN Group has market cap of $1.2B and EV of $1.2B.
AiN Group's trades at 0.4x LTM EV/Revenue multiple, and 5.7x LTM EBITDA.
Analysts estimate AiN Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for AiN Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.2B | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 5.8x | XXX | XXX | XXX |
| P/E | 16.5x | XXX | XXX | XXX |
| P/E/Growth | 2.0x | XXX | XXX | XXX |
| EV/FCF | -7.8x | 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.
Sign UpAiN Group's NTM/LTM revenue growth is 10%
AiN Group's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $27K for the same period.
Over next 12 months, AiN Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate AiN Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for AiN Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 16% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 17% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $27K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 10% | XXX | 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 | |
| MedPlus India | XXX | XXX | XXX | XXX | XXX | XXX |
| Pague Menos | XXX | XXX | XXX | XXX | XXX | XXX |
| Droga Raia | XXX | XXX | XXX | XXX | XXX | XXX |
| Redcare Pharmacy | XXX | XXX | XXX | XXX | XXX | XXX |
| Oriola | 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.
AiN Group acquired XXX companies to date.
Last acquisition by AiN Group was XXXXXXXX, XXXXX XXXXX XXXXXX . AiN Group 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.
Sign Up| When was AiN Group founded? | AiN Group was founded in 1969. |
| Where is AiN Group headquartered? | AiN Group is headquartered in Japan. |
| How many employees does AiN Group have? | As of today, AiN Group has 9.8K+ employees. |
| Is AiN Group publicy listed? | Yes, AiN Group is a public company listed on TKS. |
| What is the stock symbol of AiN Group? | AiN Group trades under 9627 ticker. |
| When did AiN Group go public? | AiN Group went public in 2009. |
| Who are competitors of AiN Group? | Similar companies to AiN Group include e.g. MedPlus India, Pague Menos, Droga Raia, Redcare Pharmacy. |
| What is the current market cap of AiN Group? | AiN Group's current market cap is $1.2B |
| What is the current revenue of AiN Group? | AiN Group's last 12-month revenue is $3.0B. |
| What is the current EBITDA of AiN Group? | AiN Group's last 12-month EBITDA is $216M. |
| What is the current EV/Revenue multiple of AiN Group? | Current revenue multiple of AiN Group is 0.4x. |
| What is the current EV/EBITDA multiple of AiN Group? | Current EBITDA multiple of AiN Group is 5.7x. |
| What is the current revenue growth of AiN Group? | AiN Group revenue growth between 2023 and 2024 was 11%. |
| Is AiN Group profitable? | Yes, AiN Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
