Future Corporation - Public Comps and Valuation Multiples

Future Corporation Overview

About Future Corporation

Future Corp is a Japan based company engaged in providing business and IT consulting services and system implementation services. The company also offers services in the fields of digital marketing, IT education, EC and others.

Founded

1989

HQ

Employees

2.1K+

Website

future.co.jp

Sectors

IT Consulting
Service Providers

Financials

LTM Revenue $508M

LTM EBITDA $127M

EV

$1.2B

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

Future Corporation Financials

As of August 2025, Future Corporation reported last 12-month revenue of $508M and EBITDA of $127M.

In the same period, Future Corporation generated $246M in LTM gross profit and $75.5M in net income.

See Future Corporation valuation multiples based on analyst estimates

Future Corporation P&L

In the most recent fiscal year, Future Corporation reported revenue of $474M and EBITDA of $122M.

Future Corporation expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Future Corporation valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$508M	XXX	$474M	XXX	XXX	XXX
Gross Profit	$246M	XXX	$229M	XXX	XXX	XXX
Gross Margin	49%	XXX	48%	XXX	XXX	XXX
EBITDA	$127M	XXX	$122M	XXX	XXX	XXX
EBITDA Margin	25%	XXX	26%	XXX	XXX	XXX
EBIT	$108M	XXX	$99.5M	XXX	XXX	XXX
EBIT Margin	21%	XXX	21%	XXX	XXX	XXX
Net Profit	$75.5M	XXX	$70.0M	XXX	XXX	XXX
Net Margin	15%	XXX	15%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	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 Future Corporation including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $508M. EBITDA for the last twelve months was $127M. In the most recent fiscal year, Future Corporation achieved $474M in revenue and $122M 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	$508M	Analyst estimates available to subscribers	$474M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$246M	Analyst estimates available to subscribers	$229M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	48.6% gross margin	Analyst estimates available to subscribers	48.2% 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)	$127M	Analyst estimates available to subscribers	$122M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	25.0% EBITDA margin	Analyst estimates available to subscribers	25.6% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$108M	Analyst estimates available to subscribers	$99.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	21.3% EBIT margin	Analyst estimates available to subscribers	21.0% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$75.5M	Analyst estimates available to subscribers	$70.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	14.9% net profit margin	Analyst estimates available to subscribers	14.8% 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	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Future Corporation

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

Recent Performance Highlights

Future Corporation generated $508M in revenue over the last twelve months.
The company achieved $127M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $246M.
Net income over the last twelve months reached $75.5M.

Fiscal Year Performance

In the most recent fiscal year, Future Corporation reported $474M in total revenue.
Fiscal year EBITDA was $122M.
The company maintained a gross profit margin of 48.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 25.6%.
Net profit margin reached 14.8% in the most recent fiscal year.

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

Future Corporation Stock Performance

Future Corporation has current market cap of JPY 202B (or $1.4B), and EV of JPY 184B (or $1.2B).

Market Cap Evolution

Future Corporation Stock Data

As of September 12, 2025, Future Corporation's stock price is JPY 2282 (or $15).

See Future Corporation trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.2B	$1.4B	XXX	XXX	XXX	XXX	$0.85

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

Future Corporation Valuation Multiples

Future Corporation's trades at 2.6x EV/Revenue multiple, and 10.3x EV/EBITDA.

See valuation multiples for Future Corporation and 15K+ public comps

Future Corporation Financial Valuation Multiples

As of September 12, 2025, Future Corporation has market cap of $1.4B and EV of $1.2B.

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

Future Corporation has a P/E ratio of 18.2x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$1.4B	XXX	$1.4B	XXX	XXX	XXX
EV (current)	$1.2B	XXX	$1.2B	XXX	XXX	XXX
EV/Revenue	2.5x	XXX	2.6x	XXX	XXX	XXX
EV/EBITDA	9.8x	XXX	10.3x	XXX	XXX	XXX
EV/EBIT	11.5x	XXX	12.5x	XXX	XXX	XXX
EV/Gross Profit	5.1x	XXX	n/a	XXX	XXX	XXX
P/E	18.2x	XXX	19.6x	XXX	XXX	XXX
EV/FCF	50.2x	XXX	19.3x	XXX	XXX	XXX

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

Get Future Corporation 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

Future Corporation Margins & Growth Rates

Future Corporation's last 12 month revenue growth is 13%

Future Corporation's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.

Future Corporation's rule of 40 is 38% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Future Corporation's rule of X is 57% (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 Future Corporation and other 15K+ public comps

Future Corporation Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	13%	XXX	12%	XXX	XXX	XXX
EBITDA Margin	25%	XXX	26%	XXX	XXX	XXX
EBITDA Growth	13%	XXX	13%	XXX	XXX	XXX
Rule of 40	38%	XXX	39%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	57%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	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	2%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	27%	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