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 $130M
LTM EBITDA $31.9M
$409M
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 (LTM) of $130M and a last 12-month EBITDA of $31.9M.
In the most recent fiscal year, I'LL Japan achieved revenue of $119M and an EBITDA of $30.3M.
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| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $130M | XXX | $119M | XXX | XXX | XXX |
| Gross Profit | $72.1M | XXX | $66.5M | XXX | XXX | XXX |
| Gross Margin | 55% | XXX | 56% | XXX | XXX | XXX |
| EBITDA | $31.9M | XXX | $30.3M | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | 25% | XXX | XXX | XXX |
| EBIT | $32.4M | XXX | $29.0M | XXX | XXX | XXX |
| EBIT Margin | 25% | XXX | 24% | XXX | XXX | XXX |
| Net Profit | $22.0M | XXX | $19.6M | XXX | XXX | XXX |
| Net Margin | 17% | XXX | 16% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 30, 2025, I'LL Japan's stock price is JPY 2760 (or $19).
I'LL Japan has current market cap of JPY 66.4B (or $451M), and EV of JPY 60.1B (or $409M).
See I'LL Japan trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $409M | $451M | XXX | XXX | XXX | XXX | $0.89 |
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 July 30, 2025, I'LL Japan has market cap of $451M and EV of $409M.
I'LL Japan's trades at 3.3x EV/Revenue multiple, and 14.3x EV/EBITDA.
Equity research analysts estimate I'LL Japan's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
I'LL Japan has a P/E ratio of 20.6x.
See valuation multiples for I'LL Japan and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $451M | XXX | $451M | XXX | XXX | XXX |
| EV (current) | $409M | XXX | $409M | XXX | XXX | XXX |
| EV/Revenue | 3.1x | XXX | 3.3x | XXX | XXX | XXX |
| EV/EBITDA | 12.8x | XXX | 14.3x | XXX | XXX | XXX |
| EV/EBIT | 12.6x | XXX | 13.4x | XXX | XXX | XXX |
| EV/Gross Profit | 5.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 20.6x | XXX | 21.9x | XXX | XXX | XXX |
| EV/FCF | 31.2x | XXX | 25.9x | 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'LL Japan's last 12 month revenue growth is 8%
I'LL Japan's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
I'LL Japan's rule of 40 is 34% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
I'LL Japan's rule of X is 45% (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'LL Japan and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 8% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | n/a | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 34% | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 45% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | 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 | 31% | 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 | |
| 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 |
| COSOL | 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.
Start Free Trial| 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, Bravura Solutions. |
| What is the current market cap of I'LL Japan? | I'LL Japan's current market cap is $451M |
| What is the current revenue of I'LL Japan? | I'LL Japan's last 12 months revenue is $130M. |
| What is the current revenue growth of I'LL Japan? | I'LL Japan revenue growth (NTM/LTM) is 8%. |
| What is the current EV/Revenue multiple of I'LL Japan? | Current revenue multiple of I'LL Japan is 3.1x. |
| Is I'LL Japan profitable? | Yes, I'LL Japan is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of I'LL Japan? | I'LL Japan's last 12 months EBITDA is $31.9M. |
| What is I'LL Japan's EBITDA margin? | I'LL Japan's last 12 months EBITDA margin is 25%. |
| What is the current EV/EBITDA multiple of I'LL Japan? | Current EBITDA multiple of I'LL Japan is 12.8x. |
| What is the current FCF of I'LL Japan? | I'LL Japan's last 12 months FCF is $13.1M. |
| What is I'LL Japan's FCF margin? | I'LL Japan's last 12 months FCF margin is 10%. |
| What is the current EV/FCF multiple of I'LL Japan? | Current FCF multiple of I'LL Japan is 31.2x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
