Switch theme
Sign up to access all valuation multiples
I'll Inc is engaged in the provision of system integration services for medium and small size companies. The company is engaged in two divisions namely System solution business, and Web solution business. The system solution provides customers with basic system construction, hardware maintenance, system operation support, network construction, and security management, and the Web solution offers website creation and operation, customer business analysis, and others. It is also develops unified management software, point unified management software and other operations.
1991
616
LTM Revenue $124M
LTM EBITDA $31.1M
$307M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
I'LL Japan has a last 12-month revenue of $124M and a last 12-month EBITDA of $31.1M.
In the most recent fiscal year, I'LL Japan achieved revenue of $116M and an EBITDA of $29.6M.
I'LL Japan expects next 12-month revenue of XXX and NTM EBITDA of XXX
See I'LL Japan valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $106M | $116M | XXX | XXX | XXX |
| Gross Profit | $44.8M | $57.7M | XXX | XXX | XXX |
| Gross Margin | 42% | 50% | XXX | XXX | XXX |
| EBITDA | $26.9M | $29.6M | XXX | XXX | XXX |
| EBITDA Margin | 25% | 25% | XXX | XXX | XXX |
| Net Profit | $9.2M | $16.4M | XXX | XXX | XXX |
| Net Margin | 9% | 14% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, I'LL Japan's stock price is JPY 2104 (or $14).
I'LL Japan has current market cap of JPY 50.6B (or $336M), and EV of JPY 46.2B (or $307M).
See I'LL Japan trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $307M | $336M | XXX | XXX | XXX | XXX | $0.87 |
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, I'LL Japan has market cap of $336M and EV of $307M.
I'LL Japan's trades at 2.5x LTM EV/Revenue multiple, and 9.9x LTM EBITDA.
Analysts estimate I'LL Japan's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for I'LL Japan and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $307M | XXX | XXX | XXX |
| EV/Revenue | 2.5x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 16.6x | XXX | XXX | XXX |
| P/E/Growth | 1.1x | XXX | XXX | XXX |
| EV/FCF | 20.7x | 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 UpI'LL Japan's NTM/LTM revenue growth is 9%
I'LL Japan's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, I'LL Japan'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 I'LL Japan's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for I'LL Japan and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 10% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 10% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | 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 | 31% | 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 | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Ctac | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Atturra | XXX | XXX | XXX | XXX | XXX | XXX |
| Bravura Solutions | 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'LL Japan acquired XXX companies to date.
Last acquisition by I'LL Japan was XXXXXXXX, XXXXX XXXXX XXXXXX . I'LL Japan 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 I'LL Japan founded? | I'LL Japan was founded in 1991. |
| Where is I'LL Japan headquartered? | I'LL Japan is headquartered in Japan. |
| How many employees does I'LL Japan have? | As of today, I'LL Japan has 616 employees. |
| Is I'LL Japan publicy listed? | Yes, I'LL Japan is a public company listed on TKS. |
| What is the stock symbol of I'LL Japan? | I'LL Japan trades under 3854 ticker. |
| When did I'LL Japan go public? | I'LL Japan went public in 2007. |
| Who are competitors of I'LL Japan? | Similar companies to I'LL Japan include e.g. , Ctac, Mastech Digital, Atturra. |
| What is the current market cap of I'LL Japan? | I'LL Japan's current market cap is $336M |
| What is the current revenue of I'LL Japan? | I'LL Japan's last 12-month revenue is $124M. |
| What is the current EBITDA of I'LL Japan? | I'LL Japan's last 12-month EBITDA is $31.1M. |
| What is the current EV/Revenue multiple of I'LL Japan? | Current revenue multiple of I'LL Japan is 2.5x. |
| What is the current EV/EBITDA multiple of I'LL Japan? | Current EBITDA multiple of I'LL Japan is 9.9x. |
| What is the current revenue growth of I'LL Japan? | I'LL Japan revenue growth between 2023 and 2024 was 10%. |
| Is I'LL Japan profitable? | Yes, I'LL Japan 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.
