Switch theme
Sign up to access all valuation multiples
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.
1981
10.9K+
LTM Revenue $555M
LTM EBITDA $128M
$720M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
i-Tail has a last 12-month revenue (LTM) of $555M and a last 12-month EBITDA of $128M.
In the most recent fiscal year, i-Tail achieved revenue of $540M and an EBITDA of $131M.
i-Tail expects next 12-month revenue of XXX and NTM EBITDA of XXX
See i-Tail valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $555M | XXX | $540M | XXX | XXX | XXX |
| Gross Profit | $147M | XXX | $150M | XXX | XXX | XXX |
| Gross Margin | 26% | XXX | 28% | XXX | XXX | XXX |
| EBITDA | $128M | XXX | $131M | XXX | XXX | XXX |
| EBITDA Margin | 23% | XXX | 24% | XXX | XXX | XXX |
| EBIT | $104M | XXX | $100.0M | XXX | XXX | XXX |
| EBIT Margin | 19% | XXX | 19% | XXX | XXX | XXX |
| Net Profit | $102M | XXX | $110M | XXX | XXX | XXX |
| Net Margin | 18% | XXX | 20% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, i-Tail's stock price is THB 12 (or $0).
i-Tail has current market cap of THB 36.9B (or $1.1B), and EV of THB 23.6B (or $720M).
See i-Tail trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $720M | $1.1B | XXX | XXX | XXX | XXX | $0.03 |
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 TrialAs of May 30, 2025, i-Tail has market cap of $1.1B and EV of $720M.
i-Tail's trades at 1.3x EV/Revenue multiple, and 5.5x EV/EBITDA.
Equity research analysts estimate i-Tail's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
i-Tail has a P/E ratio of 11.1x.
See valuation multiples for i-Tail and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.1B | XXX | $1.1B | XXX | XXX | XXX |
| EV (current) | $720M | XXX | $720M | XXX | XXX | XXX |
| EV/Revenue | 1.3x | XXX | 1.3x | XXX | XXX | XXX |
| EV/EBITDA | 5.6x | XXX | 5.5x | XXX | XXX | XXX |
| EV/EBIT | 6.9x | XXX | 7.2x | XXX | XXX | XXX |
| EV/Gross Profit | 4.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 11.1x | XXX | 10.3x | XXX | XXX | XXX |
| EV/FCF | 13.9x | XXX | 9.0x | 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.
Start Free Triali-Tail's last 12 month revenue growth is 7%
i-Tail's revenue per employee in the last FY averaged $50K, while opex per employee averaged $5K for the same period.
i-Tail's rule of 40 is 26% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
i-Tail's rule of X is 40% (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 i-Tail and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Margin | 23% | XXX | 24% | XXX | XXX | XXX |
| EBITDA Growth | -2% | XXX | 16% | XXX | XXX | XXX |
| Rule of 40 | 26% | XXX | 31% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 40% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $50K | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $5K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 3% | 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 | 9% | 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 | |
| Mad Paws | XXX | XXX | XXX | XXX | XXX | XXX |
| Central Garden & Pet | XXX | XXX | XXX | XXX | XXX | XXX |
| Dogness | XXX | XXX | XXX | XXX | XXX | XXX |
| Freshpet | XXX | XXX | XXX | XXX | XXX | XXX |
| PetMeds | 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.
i-Tail acquired XXX companies to date.
Last acquisition by i-Tail was XXXXXXXX, XXXXX XXXXX XXXXXX . i-Tail 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.
Start Free Trial| When was i-Tail founded? | i-Tail was founded in 1981. |
| Where is i-Tail headquartered? | i-Tail is headquartered in Thailand. |
| How many employees does i-Tail have? | As of today, i-Tail has 10.9K+ employees. |
| Is i-Tail publicy listed? | Yes, i-Tail is a public company listed on BKK. |
| What is the stock symbol of i-Tail? | i-Tail trades under ITC ticker. |
| When did i-Tail go public? | i-Tail went public in 2022. |
| Who are competitors of i-Tail? | Similar companies to i-Tail include e.g. Mad Paws, Central Garden & Pet, Dogness, Freshpet. |
| What is the current market cap of i-Tail? | i-Tail's current market cap is $1.1B |
| What is the current revenue of i-Tail? | i-Tail's last 12 months revenue is $555M. |
| What is the current revenue growth of i-Tail? | i-Tail revenue growth (NTM/LTM) is 7%. |
| What is the current EV/Revenue multiple of i-Tail? | Current revenue multiple of i-Tail is 1.3x. |
| Is i-Tail profitable? | Yes, i-Tail is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of i-Tail? | i-Tail's last 12 months EBITDA is $128M. |
| What is i-Tail's EBITDA margin? | i-Tail's last 12 months EBITDA margin is 23%. |
| What is the current EV/EBITDA multiple of i-Tail? | Current EBITDA multiple of i-Tail is 5.6x. |
| What is the current FCF of i-Tail? | i-Tail's last 12 months FCF is $51.8M. |
| What is i-Tail's FCF margin? | i-Tail's last 12 months FCF margin is 9%. |
| What is the current EV/FCF multiple of i-Tail? | Current FCF multiple of i-Tail is 13.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
