Proprietary AI analyst is now available

Change Holdings Valuation Multiples

Discover Change Holdings' revenue and EBITDA valuation multiples, acquisitions, and investment history, alongside public comparables like Computer Eng & Consulting, Austriacard, Adesso, ARD Grup and more.

Change Holdings Overview

About Change Holdings

Change Holdings Inc provides mobility, IoT (Internet of Things) data, security and IT human resources training services. It segments are: Public Tech and NEW-IT Transformation Business. The Public Tech segment covers local government support projects that aims to realize high value-added resident services by utilizing ICT technology to promote the improvement of local government business productivity. The NEW-IT Transformation Business segment promotes digital transformation through various algorithms such as AI, voice Internet, mobility, IoT, cloud, security, services utilizing basic technology, and training for digital human resources. It also provides digital transformation solutions by combining libraries based on customer needs to realize customer digital transformation.


Founded

2003

HQ

Japan

Employees

475

Financials (LTM)

Revenue: $333M
Net Income: $44M

EV

$421M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Change Holdings Financials

Change Holdings reported last 12-month revenue of $333M.

In the same LTM period, Change Holdings generated $44M in net income.

Revenue (LTM)


Change Holdings P&L

In the most recent fiscal year, Change Holdings reported revenue of $290M and EBITDA of $99M.

Change Holdings is profitable as of last fiscal year, with gross margin of 56%, EBITDA margin of 34%, and net margin of 16%.

See analyst estimates for Change Holdings
LTMLast FY202320242025202620272028
Revenue$333M$290M$204M$275M$322M
Gross Profit-$162M$127M$157M$162M
Gross Margin-56%62%57%50%
EBITDA-$99M$54M$89M$99M
EBITDA Margin-34%26%32%31%
EBIT Margin21%27%27%27%23%
Net Profit$44M$47M$26M$42M$45M
Net Margin13%16%13%15%14%
Net Debt-$16M---

Financial data powered by Morningstar, Inc.

Change Holdings Stock Performance

Change Holdings has current market cap of $403M, and enterprise value of $421M.

Market Cap Evolution


Change Holdings' stock price is $5.79.

Change Holdings share price decreased by 1.2% in the last 30 days, and by 20.3% in the last year.

Change Holdings has an EPS (earnings per share) of $0.68.

See more trading valuation data for Change Holdings
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$421M$403M0.0%-1.2%-1.1%-20.3%$0.68

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Change Holdings Valuation Multiples

Change Holdings trades at 1.3x EV/Revenue multiple, and 4.2x EV/EBITDA.

See NTM and 2027E valuation multiples for Change Holdings

EV / Revenue (LTM)


Change Holdings Financial Valuation Multiples

As of June 15, 2026, Change Holdings has market cap of $403M and EV of $421M.

Change Holdings has a P/E ratio of 9.2x.

LTMLast FY202320242025202620272028
EV/Revenue1.3x1.5x2.1x1.5x1.3x
EV/EBITDA-4.2x7.8x4.7x4.2x
EV/EBIT6.0x5.4x7.7x5.7x5.8x
EV/Gross Profit-2.6x3.3x2.7x2.6x
P/E9.2x8.6x15.3x9.6x9.0x
EV/FCF-9.9x10.7x8.9x9.9x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Change Holdings Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Change Holdings Margins & Growth Rates

Change Holdings grew revenue by 15% but net profit decreased by 7% in the last fiscal year.

In the most recent fiscal year, Change Holdings reported gross margin of 56%, EBITDA margin of 34%, and net margin of 16%.

See estimated margins and future growth rates for Change Holdings

Change Holdings Margins

Last FY202420252026202720282029
Gross Margin56%57%50%-
EBITDA Margin34%32%31%-
EBIT Margin27%27%23%21%
Net Margin16%15%14%13%
FCF Margin15%17%13%-

Change Holdings Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth15%34%17%3%
Gross Profit Growth-23%3%-
EBITDA Growth-65%12%-
EBIT Growth(10%)36%(2%)(3%)
Net Profit Growth(7%)60%6%(2%)
FCF Growth-20%(10%)-

Data powered by FactSet, Inc. and Morningstar, Inc.

Change Holdings Operational KPIs

Change Holdings' revenue per employee in the last FY averaged $0.6M, while opex per employee averaged $0.2M for the same period.

Access forward-looking KPIs for Change Holdings
Last FY202320242025202620272028
Revenue per Employee$0.6M---
Opex per Employee$0.2M---
G&A Expenses to Revenue29%33%29%26%
Opex to Revenue29%36%30%26%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Change Holdings Competitors

Change Holdings competitors include Computer Eng & Consulting, Austriacard, Adesso, ARD Grup, Rimini Street, Japan Business Systems, Tasuki Holdings, Cyient DLM, Computer Direct Group and Novabase.

Most Change Holdings public comparables operate across IT Consulting and DeepTech.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Computer Eng & Consulting0.5x0.5x4.4x-
Austriacard1.2x1.1x8.5x8.2x
Adesso0.3x0.3x3.9x3.7x
ARD Grup4.6x-9.2x-
Rimini Street0.8x0.8x4.7x6.4x
Japan Business Systems0.5x0.4x9.7x-
Tasuki Holdings1.6x-12.8x-
Cyient DLM2.8x2.7x22.2x26.0x

This data is available for Pro users. Sign up to see all Change Holdings competitors and their valuation data.

Start Free Trial

Acquisitions by Change Holdings

Change Holdings has acquired 4 companies to date.

Last acquisition by Change Holdings was on December 17th 2024. Change Holdings acquired Fundbook for $103M (EV/Revenue multiple available to Pro users).

See M&A valuation multiples

Latest Acquisitions by Change Holdings

Fundbook
DFA Robotics
Governance Technologies
Trustbank
Description
Fundbook is a Tokyo-based brokerage specializing in mergers, acquisitions, and capital alliances. It maximizes corporate value through transparent matching processes and advisory services. The firm shifts traditional M&A reliance on individual advisors toward fair, data-enhanced methodologies.
-
Governance Technologies is a Tokyo-based IT consultancy specializing in digital transformation, business intelligence via Tableau and Power BI, and custom system development on AWS. Serving Japanese enterprises in manufacturing and finance, it implements data warehouses and API integrations for over 50 clients annually.
Tokyo-based Trust Bank offers digital banking services including tax-deductible donation platforms and e-commerce payment gateways for Japanese consumers and merchants. Launched in 2021 by SBI Holdings, it processes remittances compliant with FSA regulations and supports online shopping carts for SMEs via API integrations.
HQ CountryJapanJapanJapanJapan
HQ City
Tokyo
-
Tokyo
Tokyo
Deal Date17 Dec 202415 Aug 202414 Apr 202328 Nov 2018
Valuation$103Mundisclosedundisclosedundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all Change Holdings acquisitions and their M&A valuation multiples.

Start Free Trial

Investments by Change Holdings

Change Holdings has invested in 7 companies to date.

Latest investment by Change Holdings was on October 29th 2024. Change Holdings invested in AVA Intelligence in their $900K Pre-seed round (EV/Revenue multiple available to Pro users).

See VC round multiples

Latest Investments by Change Holdings

AVA Intelligence
Japan DX
Life is Beautiful
BeBit
Description
AVA Intelligence is a Tokyo-based firm delivering AI-driven development services alongside internet platforms for travel planning. Its core offering includes a search engine aggregating sightseeing spots, restaurants, hotels, and activities filtered by user purpose and conditions. The AI engine generates customized itineraries incorporating weather, budget, and preferences. AVA Intelligence also provisions bespoke AI models for enterprise applications.
Japan DX is a platform offering data analytics services tailored for inbound tourism in Japan. It aggregates visitor data from transportation, accommodations, and attractions to deliver insights on tourist behaviors and preferences. The service supports regional governments and hospitality businesses in Tokyo, Kyoto, and Osaka with customized marketing reports and demand forecasting tools.
Life is Beautiful is a Tokyo-headquartered studio developing iOS, Android, and web applications with expertise in natural language processing, UI/UX design, and social features. Founded on September 29, 2010, the company builds smartphone games, e-commerce platforms, and Facebook-integrated services for clients in Japan, incorporating character design and consultation services.
BeBit is a Tokyo-based consultancy providing UX design, digital strategy, and AI marketing tools to Japanese enterprises. The firm deploys proprietary platforms for user behavior analysis using eye-tracking and sentiment detection from voice and facial data. BeBit serves clients like Panasonic and SoftBank in retail and finance sectors.
HQ CountryJapanJapanJapanJapan
HQ City
Tokyo
Tokyo
Tokyo
Tokyo
Deal Date29 Oct 20248 Mar 20242 Jun 202127 Jul 2020
RoundPre-seedSeries ASeries AUndisclosed stage
Raised$900K$1M$11M$24M
InvestorsANOBAKA; Change Holdings; GOLDEN EGG Ventures; Kips; Yoshihiro Oo; Yuichi KawasakiChange Holdings; Japan Airport Terminal; Mizuho CapitalChange Holdings; Daiwa Corporate Investment; Innovation Engine; Japan Finance Corporation; Mitsubishi UFJ Capital; Mizuho CapitalChange Holdings; Dentsu Group; Gogin Capital; Industrial Growth Platform; Joyo Industrial Research Institute; Marshmallow; Oita Venture Capital; San-in Godo Bank; SMBC Venture Capital; The Guild; Yosemite
Valuationundisclosedundisclosedundisclosedundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all Change Holdings investments and their VC round multiples.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Change Holdings

When was Change Holdings founded?Change Holdings was founded in 2003.
Where is Change Holdings headquartered?Change Holdings is headquartered in Japan.
How many employees does Change Holdings have?As of today, Change Holdings has over 475 employees.
Is Change Holdings publicly listed?Yes, Change Holdings is a public company listed on Tokyo Stock Exchange.
What is the stock symbol of Change Holdings?Change Holdings trades under 3962 ticker.
When did Change Holdings go public?Change Holdings went public in 2016.
Who are competitors of Change Holdings?Change Holdings main competitors include Computer Eng & Consulting, Austriacard, Adesso, ARD Grup, Rimini Street, Japan Business Systems, Tasuki Holdings, Cyient DLM, Computer Direct Group, Novabase.
What is the current market cap of Change Holdings?Change Holdings' current market cap is $403M.
What is the current revenue of Change Holdings?Change Holdings' last 12 months revenue is $333M.
What is the current revenue growth of Change Holdings?Change Holdings revenue growth (vs. last FY) is 15%.
What is the current EV/Revenue multiple of Change Holdings?Current revenue multiple of Change Holdings is 1.3x.
What is the current net income of Change Holdings?Change Holdings' last 12 months net income is $44M.
How many companies Change Holdings has acquired to date?As of June 2026, Change Holdings has acquired 4 companies.
What was the largest acquisition by Change Holdings?$103M acquisition of Fundbook on 17th December 2024 was the largest M&A Change Holdings has done to date.
What companies Change Holdings acquired?Change Holdings acquired Fundbook, DFA Robotics, Governance Technologies, and Trustbank.
In how many companies Change Holdings has invested to date?As of June 2026, Change Holdings has invested in 7 companies.
In what companies Change Holdings invested in?Change Holdings invested in BeBit, Life is Beautiful, GAUSS, Japan DX, GA Technologies, AVA Intelligence, and Aeronext.

See public comps similar to Change Holdings

Lists including Change Holdings

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial