Exsitec - Public Comps and Valuation Multiples

Exsitec Overview

About Exsitec

Exsitec Holding AB provides information technology services. The business activities of the company include IT support by providing support, management, and further development of the IT systems of the customers. The company offers e-commerce solutions, software development, IT training, and other related services. The group’s operations are managed and reported based on the three operating segments: Sweden, Norway, and Other Nordic Countries. The majority of its revenue is derived from Sweden.

Founded

2000

HQ

Employees

500

Website

exsitec.se

Sectors

IT Consulting
Service Providers

Financials

LTM Revenue $92.6M

LTM EBITDA $18.5M

EV

$241M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Exsitec Financials

As of August 2025, Exsitec reported last 12-month revenue of $92.6M and EBITDA of $18.5M.

In the same period, Exsitec achieved $7.5M in LTM net income.

See Exsitec valuation multiples based on analyst estimates

Exsitec P&L

In the most recent fiscal year, Exsitec reported revenue of $86.4M and EBITDA of $15.7M.

Exsitec expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Exsitec valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$92.6M	XXX	$86.4M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$24.7M	XXX	XXX	XXX
Gross Margin	n/a	XXX	29%	XXX	XXX	XXX
EBITDA	$18.5M	XXX	$15.7M	XXX	XXX	XXX
EBITDA Margin	20%	XXX	18%	XXX	XXX	XXX
EBIT	$11.5M	XXX	$10.1M	XXX	XXX	XXX
EBIT Margin	12%	XXX	12%	XXX	XXX	XXX
Net Profit	$7.5M	XXX	$6.3M	XXX	XXX	XXX
Net Margin	8%	XXX	7%	XXX	XXX	XXX
Net Debt	XXX	XXX	$31.3M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Exsitec including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $92.6M. EBITDA for the last twelve months was $18.5M. In the most recent fiscal year, Exsitec achieved $86.4M in revenue and $15.7M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$92.6M	Analyst estimates available to subscribers	$86.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$24.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	28.6% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$18.5M	Analyst estimates available to subscribers	$15.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	19.9% EBITDA margin	Analyst estimates available to subscribers	18.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$11.5M	Analyst estimates available to subscribers	$10.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	12.4% EBIT margin	Analyst estimates available to subscribers	11.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$7.5M	Analyst estimates available to subscribers	$6.3M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	8.1% net profit margin	Analyst estimates available to subscribers	7.3% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$31.3M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Exsitec

This financial data table provides comprehensive performance metrics for Exsitec, a company based in Sweden. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Exsitec generated $92.6M in revenue over the last twelve months.
The company achieved $18.5M in EBITDA over the last twelve months.
Net income over the last twelve months reached $7.5M.

Fiscal Year Performance

In the most recent fiscal year, Exsitec reported $86.4M in total revenue.
Fiscal year EBITDA was $15.7M.
The company maintained a gross profit margin of 28.6% in the most recent fiscal year.
EBITDA margin for the fiscal year was 18.2%.
Net profit margin reached 7.3% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Exsitec. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Exsitec Stock Performance

Exsitec has current market cap of SEK 2.0B (or $209M), and EV of SEK 2.3B (or $241M).

Market Cap Evolution

Exsitec Stock Data

As of September 12, 2025, Exsitec's stock price is SEK 146 (or $16).

See Exsitec trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$241M	$209M	XXX	XXX	XXX	XXX	$0.57

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Exsitec Valuation Multiples

Exsitec's trades at 2.8x EV/Revenue multiple, and 15.4x EV/EBITDA.

See valuation multiples for Exsitec and 15K+ public comps

Exsitec Financial Valuation Multiples

As of September 12, 2025, Exsitec has market cap of $209M and EV of $241M.

Equity research analysts estimate Exsitec's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Exsitec has a P/E ratio of 28.0x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$209M	XXX	$209M	XXX	XXX	XXX
EV (current)	$241M	XXX	$241M	XXX	XXX	XXX
EV/Revenue	2.6x	XXX	2.8x	XXX	XXX	XXX
EV/EBITDA	13.1x	XXX	15.4x	XXX	XXX	XXX
EV/EBIT	21.0x	XXX	23.9x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	28.0x	XXX	33.2x	XXX	XXX	XXX
EV/FCF	61.5x	XXX	40.1x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Exsitec Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Exsitec Margins & Growth Rates

Exsitec's last 12 month revenue growth is 9%

Exsitec's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $29K for the same period.

Exsitec's rule of 40 is 28% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Exsitec's rule of X is 42% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Exsitec and other 15K+ public comps

Exsitec Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	9%	XXX	9%	XXX	XXX	XXX
EBITDA Margin	20%	XXX	18%	XXX	XXX	XXX
EBITDA Growth	16%	XXX	12%	XXX	XXX	XXX
Rule of 40	28%	XXX	27%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	42%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$29K	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	17%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial