🎉 M&A multiples are live!
Check it out!

Insource Co. Valuation Multiples

Discover revenue and EBITDA valuation multiples for Insource Co. and similar public comparables like 3P Learning, Legacy Education, and 51 Talk.

Insource Co. Overview

About Insource Co.

Insource Co Ltd provides corporate training and business-related open courses. Also, it offers HR related system and transition support for employment as well as production of e-learning and corporate movies. Lecturer dispatched training business provides training services by dispatching lecturers. The firm offers on-site training, open seminars, contract packages for human resources development, learning systems through AV, consulting, and system development and delivery for training and sales supports.


Founded

2002

HQ

Japan
Employees

379

Website

insource.co.jp

Financials

LTM Revenue $90.7M

LTM EBITDA $37.3M

EV

$439M

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Insource Co. Financials

Insource Co. has a last 12-month revenue of $90.7M and a last 12-month EBITDA of $37.3M.

In the most recent fiscal year, Insource Co. achieved revenue of $82.9M and an EBITDA of $33.0M.

Insource Co. expects next 12-month revenue of  XXX    and NTM EBITDA of  XXX

See Insource Co. valuation multiples based on analyst estimates

Insource Co. P&L

FY 2023 FY 2024 FY 2025 LTM NTM
Revenue $71.7M $82.9M XXX XXX XXX
Gross Profit $47.9M $54.8M XXX XXX XXX
Gross Margin 67% 66% XXX XXX XXX
EBITDA $27.2M $33.0M XXX XXX XXX
EBITDA Margin 38% 40% XXX XXX XXX
Net Profit $14.8M $17.8M XXX XXX XXX
Net Margin 21% 21% XXX XXX XXX
Net Debt n/a n/a XXX XXX XXX

Financial data powered by Morningstar, Inc.

Insource Co. Stock Performance

As of April 15, 2025, Insource Co.'s stock price is JPY 818 (or $5).

Insource Co. has current market cap of JPY 68.6B (or $456M), and EV of JPY 66.1B (or $439M).

See Insource Co. trading valuation data

Insource Co. Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$439M $456M XXX XXX XXX XXX $0.29

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Sign Up

Insource Co. Valuation Multiples

As of April 15, 2025, Insource Co. has market cap of $456M and EV of $439M.

Insource Co.'s trades at 4.8x LTM EV/Revenue multiple, and 11.8x LTM EBITDA.

Analysts estimate Insource Co.'s 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See valuation multiples for Insource Co. and 10K+ public comps

Insource Co. Financial Valuation Multiples

FY 2024 FY 2025E FY 2026E FY 2027E
EV $439M XXX XXX XXX
EV/Revenue 5.1x XXX XXX XXX
EV/EBITDA 12.6x XXX XXX XXX
P/E 19.5x XXX XXX XXX
P/E/Growth 0.9x XXX XXX XXX
EV/FCF 17.4x XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Insource Co. Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Sign Up

Insource Co. Valuation Multiples

Insource Co.'s NTM/LTM revenue growth is 18%

Insource Co.'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, Insource Co.'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 Insource Co.'s 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See operational valuation multiples for Insource Co. and other 10K+ public comps

Insource Co. Operational Valuation Multiples

FY 2024 NTM FY 2025E FY 2026E FY 2027E
Revenue Growth 16% XXX XXX XXX XXX
EBITDA Margin 40% XXX XXX XXX XXX
EBITDA Growth 21% XXX XXX XXX XXX
Rule of 40 (SaaS-only) 58% 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 37% XXX XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics
Pharma Analytics
Private Equity
ERP Software
Developer Tools
Consumer SaaS
Streaming Platforms

Insource Co. Public Comps

See public comps and valuation multiples for Education & Training comps
EV/Revenue EV/EBITDA
2025E 2026E 2027E 2025E 2026E 2027E
Alef Education XXX XXX XXX XXX XXX XXX
Emirates Driving Co. XXX XXX XXX XXX XXX XXX
51 Talk XXX XXX XXX XXX XXX XXX
Legacy Education XXX XXX XXX XXX XXX XXX
3P Learning 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.

Insource Co. M&A and Investment Activity

Insource Co. acquired  XXX companies to date.

Last acquisition by Insource Co. was  XXXXXXXX, XXXXX XXXXX XXXXXX . Insource Co. acquired  XXXXXXXX for  XXX (EV/Revenue multiple of  XXX ).

See M&A valuation multiples

Latest Acquisitions by Insource Co.

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

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About Insource Co.

When was Insource Co. founded? Insource Co. was founded in 2002.
Where is Insource Co. headquartered? Insource Co. is headquartered in Japan.
How many employees does Insource Co. have? As of today, Insource Co. has 379 employees.
Who is the CEO of Insource Co.? Insource Co.'s CEO is Mr. Takayuki Funahashi.
Is Insource Co. publicy listed? Yes, Insource Co. is a public company listed on TKS.
What is the stock symbol of Insource Co.? Insource Co. trades under 6200 ticker.
When did Insource Co. go public? Insource Co. went public in 2016.
Who are competitors of Insource Co.? Similar companies to Insource Co. include e.g. Alef Education, Emirates Driving Co., 51 Talk, Legacy Education.
What is the current market cap of Insource Co.? Insource Co.'s current market cap is $456M
What is the current revenue of Insource Co.? Insource Co.'s last 12-month revenue is $90.7M.
What is the current EBITDA of Insource Co.? Insource Co.'s last 12-month EBITDA is $37.3M.
What is the current EV/Revenue multiple of Insource Co.? Current revenue multiple of Insource Co. is 4.8x.
What is the current EV/EBITDA multiple of Insource Co.? Current EBITDA multiple of Insource Co. is 11.8x.
What is the current revenue growth of Insource Co.? Insource Co. revenue growth between 2023 and 2024 was 16%.
Is Insource Co. profitable? Yes, Insource Co. is EBITDA-positive (as of the last 12 months).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.