Switch theme
Sign up to access all valuation multiples
Incap Oyj is an electronics manufacturing services company with manufacturing operations in Estonia, India, Slovakia, and the United Kingdom and a sourcing office in Hong Kong. s a full-service provider in Electronics Manufacturing Services providing material procurement, prototyping, production ramp-up, serial production, final assembly, testing, designing, project management, and logistics. Also, it includes services such as printed circuit board (PCB) assembly, box-build final assembly, electromechanical assembly, and cable and wire harness assembly, among other things. The company's geographical divisions include Europe, North America, South America, and Asia.
1992
1.7K+
LTM Revenue $253M
LTM EBITDA $38.3M
$295M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Incap has a last 12-month revenue of $253M and a last 12-month EBITDA of $38.3M.
In the most recent fiscal year, Incap achieved revenue of $247M and an EBITDA of $41.4M.
Incap expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Incap valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $238M | $247M | XXX | XXX | XXX |
| Gross Profit | $79.8M | $73.5M | XXX | XXX | XXX |
| Gross Margin | 34% | 30% | XXX | XXX | XXX |
| EBITDA | $35.9M | $41.4M | XXX | XXX | XXX |
| EBITDA Margin | 15% | 17% | XXX | XXX | XXX |
| Net Profit | $29.6M | $21.3M | XXX | XXX | XXX |
| Net Margin | 12% | 9% | XXX | XXX | XXX |
| Net Debt | $7.3M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Incap's stock price is EUR 11 (or $12).
Incap has current market cap of EUR 316M (or $340M), and EV of EUR 275M (or $295M).
See Incap trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $295M | $340M | 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, Incap has market cap of $340M and EV of $295M.
Incap's trades at 1.2x LTM EV/Revenue multiple, and 7.7x LTM EBITDA.
Analysts estimate Incap's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Incap and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $295M | XXX | XXX | XXX |
| EV/Revenue | 1.2x | XXX | XXX | XXX |
| EV/EBITDA | 7.1x | XXX | XXX | XXX |
| P/E | 13.9x | XXX | XXX | XXX |
| P/E/Growth | 2.0x | XXX | XXX | XXX |
| EV/FCF | 8.3x | 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 UpIncap's NTM/LTM revenue growth is 9%
Incap's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $30K for the same period.
Over next 12 months, Incap'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 Incap's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Incap and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 15% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 26% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $30K | 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 | 21% | 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 | |
| ASML | XXX | XXX | XXX | XXX | XXX | XXX |
| Besi | XXX | XXX | XXX | XXX | XXX | XXX |
| Signify | XXX | XXX | XXX | XXX | XXX | XXX |
| Nedap | XXX | XXX | XXX | XXX | XXX | XXX |
| TKH Group | 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.
Incap acquired XXX companies to date.
Last acquisition by Incap was XXXXXXXX, XXXXX XXXXX XXXXXX . Incap 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 Incap founded? | Incap was founded in 1992. |
| Where is Incap headquartered? | Incap is headquartered in Finland. |
| How many employees does Incap have? | As of today, Incap has 1.7K+ employees. |
| Is Incap publicy listed? | Yes, Incap is a public company listed on HEL. |
| What is the stock symbol of Incap? | Incap trades under ICP1V ticker. |
| When did Incap go public? | Incap went public in 1997. |
| Who are competitors of Incap? | Similar companies to Incap include e.g. ASML, Besi, Signify, Nedap. |
| What is the current market cap of Incap? | Incap's current market cap is $340M |
| What is the current revenue of Incap? | Incap's last 12-month revenue is $253M. |
| What is the current EBITDA of Incap? | Incap's last 12-month EBITDA is $38.3M. |
| What is the current EV/Revenue multiple of Incap? | Current revenue multiple of Incap is 1.2x. |
| What is the current EV/EBITDA multiple of Incap? | Current EBITDA multiple of Incap is 7.7x. |
| What is the current revenue growth of Incap? | Incap revenue growth between 2023 and 2024 was 4%. |
| Is Incap profitable? | Yes, Incap 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.
