Switch theme
Sign up to access all valuation multiples
H.I.S. Co Ltd is a Japanese tourism and leisure company. The company organises itself into six segments: travel business, Huis Ten Bosch Group, hotel business, transportation business, The Kyushu Sanko Group, and other business. The travel business segment, which contributes the vast majority of company revenue, includes the company's domestic and international travel agency operations including tours, cruises, honeymoons, and airline tickets. The Huis Ten Bosch Group, the second- largest contributor to company revenue, includes H.I.S.'s theme and water park operations. The company earns the majority of its revenue within Japan.
1980
17.1K+
LTM Revenue $2.4B
LTM EBITDA $150M
$1.3B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
H.I.S. Group has a last 12-month revenue of $2.4B and a last 12-month EBITDA of $150M.
In the most recent fiscal year, H.I.S. Group achieved revenue of $2.3B and an EBITDA of $149M.
H.I.S. Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See H.I.S. Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.7B | $2.3B | XXX | XXX | XXX |
| Gross Profit | $188M | $550M | XXX | XXX | XXX |
| Gross Margin | 11% | 24% | XXX | XXX | XXX |
| EBITDA | $79.4M | $149M | XXX | XXX | XXX |
| EBITDA Margin | 5% | 7% | XXX | XXX | XXX |
| Net Profit | -$63.4M | -$17.4M | XXX | XXX | XXX |
| Net Margin | -4% | -1% | XXX | XXX | XXX |
| Net Debt | $782M | $627M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, H.I.S. Group's stock price is JPY 1622 (or $11).
H.I.S. Group has current market cap of JPY 121B (or $805M), and EV of JPY 195B (or $1.3B).
See H.I.S. Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.3B | $805M | XXX | XXX | XXX | XXX | $0.78 |
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, H.I.S. Group has market cap of $805M and EV of $1.3B.
H.I.S. Group's trades at 0.5x LTM EV/Revenue multiple, and 8.6x LTM EBITDA.
Analysts estimate H.I.S. Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for H.I.S. Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.3B | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 8.6x | XXX | XXX | XXX |
| P/E | 13.9x | XXX | XXX | XXX |
| P/E/Growth | 1.5x | XXX | XXX | XXX |
| EV/FCF | 11.8x | 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 UpH.I.S. Group's NTM/LTM revenue growth is 8%
H.I.S. Group's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $39K for the same period.
Over next 12 months, H.I.S. 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 H.I.S. Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for H.I.S. Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 36% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 87% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 14% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $39K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 29% | 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 | |
| Corporate Travel Management | XXX | XXX | XXX | XXX | XXX | XXX |
| Flight Centre | XXX | XXX | XXX | XXX | XXX | XXX |
| Helloworld Travel | XXX | XXX | XXX | XXX | XXX | XXX |
| Web Travel Group | XXX | XXX | XXX | XXX | XXX | XXX |
| EaseMyTrip | 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.
H.I.S. Group acquired XXX companies to date.
Last acquisition by H.I.S. Group was XXXXXXXX, XXXXX XXXXX XXXXXX . H.I.S. 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 H.I.S. Group founded? | H.I.S. Group was founded in 1980. |
| Where is H.I.S. Group headquartered? | H.I.S. Group is headquartered in Japan. |
| How many employees does H.I.S. Group have? | As of today, H.I.S. Group has 17.1K+ employees. |
| Who is the CEO of H.I.S. Group? | H.I.S. Group's CEO is Mr. Motoshi Yada. |
| Is H.I.S. Group publicy listed? | Yes, H.I.S. Group is a public company listed on TKS. |
| What is the stock symbol of H.I.S. Group? | H.I.S. Group trades under 9603 ticker. |
| When did H.I.S. Group go public? | H.I.S. Group went public in 2002. |
| Who are competitors of H.I.S. Group? | Similar companies to H.I.S. Group include e.g. Corporate Travel Management, Flight Centre, Helloworld Travel, Web Travel Group. |
| What is the current market cap of H.I.S. Group? | H.I.S. Group's current market cap is $805M |
| What is the current revenue of H.I.S. Group? | H.I.S. Group's last 12-month revenue is $2.4B. |
| What is the current EBITDA of H.I.S. Group? | H.I.S. Group's last 12-month EBITDA is $150M. |
| What is the current EV/Revenue multiple of H.I.S. Group? | Current revenue multiple of H.I.S. Group is 0.5x. |
| What is the current EV/EBITDA multiple of H.I.S. Group? | Current EBITDA multiple of H.I.S. Group is 8.6x. |
| What is the current revenue growth of H.I.S. Group? | H.I.S. Group revenue growth between 2023 and 2024 was 36%. |
| Is H.I.S. Group profitable? | Yes, H.I.S. 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.
