i-Tail Valuation Multiples

Discover revenue and EBITDA valuation multiples for i-Tail and similar public comparables like Oil-Dri Corp of America, Spectrum Brands, CVS Group, Vetoquinol and more.

i-Tail Overview

About i-Tail

i-Tail Corp PCL is a manufacturer and distributor of pet food and other pet care-related businesses. The Company is controlled by Thai Union Group Public Company Limited, its parent company, which owns 78.82% of the Company’s shares. The Group has two reportable segments: Pet food, and Others. The majority of the revenue is generated from the Pet food segment.


Founded

1981

HQ

Thailand

Employees

12.4K

Website

i-tail.com

Financials (LTM)

Revenue: $612M
EBITDA: $123M

EV

$1.3B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

i-Tail Financials

i-Tail reported last 12-month revenue of $612M and EBITDA of $123M.

In the same LTM period, i-Tail generated $156M in gross profit, $123M in EBITDA, and $101M in net income.

Revenue (LTM)


i-Tail P&L

In the most recent fiscal year, i-Tail reported revenue of $556M and EBITDA of $114M.

i-Tail is profitable as of last fiscal year, with gross margin of 25%, EBITDA margin of 21%, and net margin of 16%.

See analyst estimates for i-Tail
LTMLast FY202320242025202620272028
Revenue$612M$556M$470M$535M$556M
Gross Profit$156M$140M$92M$149M$140M
Gross Margin25%25%20%28%25%
EBITDA$123M$114M$89M$130M$114M
EBITDA Margin20%21%19%24%21%
EBIT Margin16%15%14%19%15%
Net Profit$101M$91M$69M$109M$91M
Net Margin17%16%15%20%16%
Net Debt-($196M)---

Financial data powered by Morningstar, Inc.

i-Tail Stock Performance

i-Tail has current market cap of $1.6B, and enterprise value of $1.3B.

Market Cap Evolution


i-Tail's stock price is $0.54.

i-Tail share price increased by 3.2% in the last 30 days, and by 20.4% in the last year.

i-Tail has an EPS (earnings per share) of $0.03.

See more trading valuation data for i-Tail
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$1.3B$1.6B-0.2%3.2%9.2%20.4%$0.03

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

i-Tail Valuation Multiples

i-Tail trades at 2.1x EV/Revenue multiple, and 10.2x EV/EBITDA.

See NTM and 2027E valuation multiples for i-Tail

EV / Revenue (LTM)


i-Tail Financial Valuation Multiples

As of August 28, 2026, i-Tail has market cap of $1.6B and EV of $1.3B.

i-Tail has a P/E ratio of 16.0x.

LTMLast FY202320242025202620272028
EV/Revenue2.1x2.3x2.7x2.4x2.3x
EV/EBITDA10.2x11.1x14.2x9.7x11.1x
EV/EBIT12.6x15.5x18.6x12.8x15.5x
EV/Gross Profit8.1x9.1x13.8x8.5x9.1x
P/E16.0x17.8x23.5x14.9x17.8x
EV/FCF15.1x21.3x26.6x16.0x21.3x

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

Verified i-Tail 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

i-Tail Margins & Growth Rates

i-Tail grew revenue by 13% and EBITDA by 11% in the last fiscal year.

In the most recent fiscal year, i-Tail reported gross margin of 25%, EBITDA margin of 21%, and net margin of 16%.

See estimated margins and future growth rates for i-Tail

i-Tail Margins

Last FY202420252026202720282029
Gross Margin25%28%25%25%
EBITDA Margin21%24%21%20%
EBIT Margin15%19%15%17%
Net Margin16%20%16%17%
FCF Margin11%15%11%13%

i-Tail Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth13%14%4%13%
Gross Profit Growth14%62%(6%)14%
EBITDA Growth11%46%(12%)11%
EBIT Growth27%46%(18%)27%
Net Profit Growth15%58%(16%)15%
FCF Growth37%67%(25%)37%

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

i-Tail Operational KPIs

i-Tail's revenue per employee in the last FY averaged $0.0M, while opex per employee averaged $0.0M for the same period.

i-Tail's Rule of 40 is 33% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

i-Tail's Rule of X is 52% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for i-Tail
LTMLast FY202320242025202620272028
Rule of 4028%33%---
Bessemer Rule of X39%52%---
Revenue per Employee-$0.0M---
Opex per Employee-$0.0M---
S&M Expenses to Revenue-4%3%3%4%
G&A Expenses to Revenue-7%5%6%7%
Opex to Revenue-10%5%9%10%

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

Valuation Multiples Across 230+ Verticals

i-Tail Competitors

i-Tail competitors include Oil-Dri Corp of America, Spectrum Brands, CVS Group, Vetoquinol, Pet Valu, Central Garden & Pet, Petco, Grupo Petz Cobasi, BARK and PetMeds.

Most i-Tail public comparables operate across Pet Care and PetTech.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Oil-Dri Corp of America2.7x-14.6x-
Spectrum Brands0.9x0.9x12.3x7.1x
CVS Group1.7x1.6x10.1x8.2x
Vetoquinol1.2x1.2x5.7x5.8x
Pet Valu1.7x1.7x8.6x8.0x
Central Garden & Pet0.9x0.9x8.5x7.6x
Petco0.6x0.6x10.7x8.2x
Grupo Petz Cobasi1.2x0.8x14.8x4.8x

This data is available for Pro users. Sign up to see all i-Tail competitors and their valuation data.

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 i-Tail

Who are competitors of i-Tail?i-Tail main competitors include Oil-Dri Corp of America, Spectrum Brands, CVS Group, Vetoquinol, Pet Valu, Central Garden & Pet, Petco, Grupo Petz Cobasi, BARK, PetMeds.

See public comps similar to i-Tail

Lists including i-Tail

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