i-Tail Valuation Multiples

Discover revenue and EBITDA valuation multiples for i-Tail and similar public comparables like Oil-Dri Corp of America, CVS Group, Spectrum Brands, 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: $593M
EBITDA: $122M

EV

$1.1B

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 $593M and EBITDA of $122M.

In the same LTM period, i-Tail generated $149M in gross profit, $122M in EBITDA, and $98M in net income.

Revenue (LTM)


i-Tail P&L

In the most recent fiscal year, i-Tail reported revenue of $585M and EBITDA of $118M.

i-Tail is profitable as of last fiscal year, with gross margin of 23%, EBITDA margin of 20%, and net margin of 16%.

See analyst estimates for i-Tail
LTMLast FY202320242025202620272028
Revenue$593M$585M$467M$532M$547M
Gross Profit$149M$137M$91M$148M$137M
Gross Margin25%23%20%28%25%
EBITDA$122M$118M$89M$129M$112M
EBITDA Margin21%20%19%24%21%
EBIT Margin17%16%14%19%15%
Net Profit$98M$95M$68M$108M$89M
Net Margin17%16%15%20%16%

Financial data powered by Morningstar, Inc.

i-Tail Stock Performance

i-Tail has current market cap of $1.5B, and enterprise value of $1.1B.

Market Cap Evolution


i-Tail's stock price is $0.49.

i-Tail share price increased by 0.4% in the last 30 days, and by 6.9% 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
$1.1B$1.5B0.4%0.4%-2.3%6.9%$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 1.9x EV/Revenue multiple, and 9.0x EV/EBITDA.

See NTM and 2027E valuation multiples for i-Tail

EV / Revenue (LTM)


i-Tail Financial Valuation Multiples

As of July 14, 2026, i-Tail has market cap of $1.5B and EV of $1.1B.

i-Tail has a P/E ratio of 14.9x.

LTMLast FY202320242025202620272028
EV/Revenue1.9x1.9x2.4x2.1x2.0x
EV/EBITDA9.0x9.4x12.4x8.5x9.8x
EV/EBIT11.2x11.6x16.3x11.2x13.8x
EV/Gross Profit7.4x8.0x12.1x7.5x8.0x
P/E14.9x15.3x21.3x13.5x16.3x
EV/FCF12.8x12.7x23.4x14.0x18.9x

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 2% and EBITDA by 6% in the last fiscal year.

In the most recent fiscal year, i-Tail reported gross margin of 23%, EBITDA margin of 20%, and net margin of 16%.

See estimated margins and future growth rates for i-Tail

i-Tail Margins

Last FY202420252026202720282029
Gross Margin23%28%25%25%
EBITDA Margin20%24%21%21%
EBIT Margin16%19%15%17%
Net Margin16%20%16%17%
FCF Margin15%15%11%14%

i-Tail Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth2%14%3%10%
Gross Profit Growth8%62%(7%)8%
EBITDA Growth6%46%(13%)12%
EBIT Growth7%46%(19%)27%
Net Profit Growth5%58%(17%)12%
FCF Growth(2%)67%(26%)46%

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 31% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

i-Tail's Rule of X is 45% (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 4026%31%---
Bessemer Rule of X33%45%---
Revenue per Employee-$0.0M---
Opex per Employee-$0.0M---
S&M Expenses to Revenue-4%3%3%4%
G&A Expenses to Revenue-6%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, CVS Group, Spectrum Brands, Vetoquinol, Pet Valu, Petco, Grupo Petz Cobasi, Central Garden & Pet, Freshpet and BARK.

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

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Oil-Dri Corp of America3.2x-16.9x-
CVS Group1.6x1.6x8.2x7.9x
Spectrum Brands0.9x0.9x8.8x8.5x
Vetoquinol1.2x1.2x5.3x5.6x
Pet Valu1.7x1.7x7.7x8.0x
Petco0.6x0.6x8.2x8.1x
Grupo Petz Cobasi-0.5x-3.5x
Central Garden & Pet1.0x1.0x8.7x8.5x

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, CVS Group, Spectrum Brands, Vetoquinol, Pet Valu, Petco, Grupo Petz Cobasi, Central Garden & Pet, Freshpet, BARK.

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