Switch theme
Sign up to access all valuation multiples
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.
2002
379
LTM Revenue $90.7M
LTM EBITDA $37.3M
$439M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
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| 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.
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| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $439M | $456M | XXX | XXX | XXX | XXX | $0.29 |
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, 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| 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.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpInsource 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| 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.
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 | |
| 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. 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| 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 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). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
