🚀 VC round data is live in beta, check it out!
Insource Co. Valuation Multiples
Discover revenue and EBITDA valuation multiples for Insource Co. and similar public comparables like Ânima Educação, Vitru Educação, Jiangsu Chuanzhiboke, SISB and more.
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
Employees
379
Website
Sectors
Financials (LTM)
EV
$334M
Insource Co. Financials
Insource Co. reported last 12-month revenue of $99M and EBITDA of $42M.
In the same LTM period, Insource Co. generated $77M in gross profit, $42M in EBITDA, and $28M in net income.
Revenue (LTM)
Insource Co. P&L
In the most recent fiscal year, Insource Co. reported revenue of $94M and EBITDA of $40M.
Insource Co. expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $99M | XXX | $94M | XXX | XXX | XXX |
| Gross Profit | $77M | XXX | $70M | XXX | XXX | XXX |
| Gross Margin | 78% | XXX | 74% | XXX | XXX | XXX |
| EBITDA | $42M | XXX | $40M | XXX | XXX | XXX |
| EBITDA Margin | 43% | XXX | 43% | XXX | XXX | XXX |
| EBIT Margin | 41% | XXX | 41% | XXX | XXX | XXX |
| Net Profit | $28M | XXX | $27M | XXX | XXX | XXX |
| Net Margin | 28% | XXX | 28% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Insource Co. Stock Performance
Insource Co. has current market cap of $372M, and enterprise value of $334M.
Market Cap Evolution
Insource Co.'s stock price is $4.43.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $334M | $372M | 0.2% | XXX | XXX | XXX | $0.32 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialInsource Co. Valuation Multiples
Insource Co. trades at 3.4x EV/Revenue multiple, and 7.9x EV/EBITDA.
EV / Revenue (LTM)
Insource Co. Financial Valuation Multiples
As of April 2, 2026, Insource Co. has market cap of $372M and EV of $334M.
Equity research analysts estimate Insource Co.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Insource Co. has a P/E ratio of 13.3x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $372M | XXX | $372M | XXX | XXX | XXX |
| EV (current) | $334M | XXX | $334M | XXX | XXX | XXX |
| EV/Revenue | 3.4x | XXX | 3.6x | XXX | XXX | XXX |
| EV/EBITDA | 7.9x | XXX | 8.3x | XXX | XXX | XXX |
| EV/EBIT | 8.2x | XXX | 8.6x | XXX | XXX | XXX |
| EV/Gross Profit | 4.3x | XXX | 4.8x | XXX | XXX | XXX |
| P/E | 13.3x | XXX | 13.9x | XXX | XXX | XXX |
| EV/FCF | 12.4x | XXX | 12.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Insource Co. Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Insource Co. Margins & Growth Rates
Insource Co.'s revenue in the last 12 month grew by 13%.
Insource Co.'s revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Insource Co.'s rule of 40 is 57% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Insource Co.'s rule of X is 79% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Insource Co. Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 13% | XXX | 10% | XXX | XXX | XXX |
| EBITDA Margin | 43% | XXX | 43% | XXX | XXX | XXX |
| EBITDA Growth | 14% | XXX | 10% | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 57% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 79% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 34% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Insource Co. Public Comps
See public comps and valuation multiples for other Education & Training comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Ânima Educação | XXX | XXX | XXX | XXX | XXX | XXX |
| Vitru Educação | XXX | XXX | XXX | XXX | XXX | XXX |
| Jiangsu Chuanzhiboke | XXX | XXX | XXX | XXX | XXX | XXX |
| SISB | XXX | XXX | XXX | XXX | XXX | XXX |
| Navneet Education | 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 Activity
Insource Co. acquired XXX companies to date.
Last acquisition by Insource Co. was on XXXXXXXX, XXXXX. Insource Co. acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Insource Co.
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialInsource Co. Investment Activity
Insource Co. invested in XXX companies to date.
Insource Co. made its latest investment on XXXXXXXX, XXXXX. Insource Co. invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Insource Co.
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout 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 over 379 employees. |
| Who is the CEO of Insource Co.? | Insource Co.'s CEO is Takayuki Funahashi. |
| Is Insource Co. publicly listed? | Yes, Insource Co. is a public company listed on Tokyo Stock Exchange. |
| 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.? | Insource Co. main competitors are Ânima Educação, Vitru Educação, Jiangsu Chuanzhiboke, SISB. |
| What is the current market cap of Insource Co.? | Insource Co.'s current market cap is $372M. |
| What is the current revenue of Insource Co.? | Insource Co.'s last 12 months revenue is $99M. |
| What is the current revenue growth of Insource Co.? | Insource Co. revenue growth (NTM/LTM) is 13%. |
| What is the current EV/Revenue multiple of Insource Co.? | Current revenue multiple of Insource Co. is 3.4x. |
| Is Insource Co. profitable? | Yes, Insource Co. is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Insource Co.? | Insource Co.'s last 12 months EBITDA is $42M. |
| What is Insource Co.'s EBITDA margin? | Insource Co.'s last 12 months EBITDA margin is 43%. |
| What is the current EV/EBITDA multiple of Insource Co.? | Current EBITDA multiple of Insource Co. is 7.9x. |
| What is the current FCF of Insource Co.? | Insource Co.'s last 12 months FCF is $27M. |
| What is Insource Co.'s FCF margin? | Insource Co.'s last 12 months FCF margin is 27%. |
| What is the current EV/FCF multiple of Insource Co.? | Current FCF multiple of Insource Co. is 12.4x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.