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 $95.6M
LTM EBITDA $40.1M
$564M
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 (LTM) of $95.6M and a last 12-month EBITDA of $40.1M.
In the most recent fiscal year, Insource Co. achieved revenue of $85.6M and an EBITDA of $34.1M.
Insource Co. expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Insource Co. valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $95.6M | XXX | $85.6M | XXX | XXX | XXX |
| Gross Profit | $73.9M | XXX | $66.0M | XXX | XXX | XXX |
| Gross Margin | 77% | XXX | 77% | XXX | XXX | XXX |
| EBITDA | $40.1M | XXX | $34.1M | XXX | XXX | XXX |
| EBITDA Margin | 42% | XXX | 40% | XXX | XXX | XXX |
| EBIT | $38.9M | XXX | $33.9M | XXX | XXX | XXX |
| EBIT Margin | 41% | XXX | 40% | XXX | XXX | XXX |
| Net Profit | $26.5M | XXX | $23.0M | XXX | XXX | XXX |
| Net Margin | 28% | XXX | 27% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Insource Co.'s stock price is JPY 1010 (or $7).
Insource Co. has current market cap of JPY 84.8B (or $582M), and EV of JPY 82.2B (or $564M).
See Insource Co. trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $564M | $582M | XXX | XXX | XXX | XXX | $0.32 |
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 May 30, 2025, Insource Co. has market cap of $582M and EV of $564M.
Insource Co.'s trades at 6.3x EV/Revenue multiple, and 15.5x EV/EBITDA.
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 21.9x.
See valuation multiples for Insource Co. and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $582M | XXX | $582M | XXX | XXX | XXX |
| EV (current) | $564M | XXX | $564M | XXX | XXX | XXX |
| EV/Revenue | 5.9x | XXX | 6.3x | XXX | XXX | XXX |
| EV/EBITDA | 14.1x | XXX | 15.5x | XXX | XXX | XXX |
| EV/EBIT | 14.5x | XXX | 15.8x | XXX | XXX | XXX |
| EV/Gross Profit | 7.6x | XXX | n/a | XXX | XXX | XXX |
| P/E | 21.9x | XXX | 23.9x | XXX | XXX | XXX |
| EV/FCF | 22.7x | XXX | 22.2x | 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 TrialInsource Co.'s last 12 month revenue growth is 17%
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 56% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Insource Co.'s rule of X is 85% (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 Insource Co. and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 17% | XXX | 17% | XXX | XXX | XXX |
| EBITDA Margin | 42% | XXX | 41% | XXX | XXX | XXX |
| EBITDA Growth | 20% | XXX | 23% | XXX | XXX | XXX |
| Rule of 40 | 56% | XXX | 58% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 85% | 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 | 37% | 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.
Start Free Trial| 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 $582M |
| What is the current revenue of Insource Co.? | Insource Co.'s last 12 months revenue is $95.6M. |
| What is the current revenue growth of Insource Co.? | Insource Co. revenue growth (NTM/LTM) is 17%. |
| What is the current EV/Revenue multiple of Insource Co.? | Current revenue multiple of Insource Co. is 5.9x. |
| 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 $40.1M. |
| What is Insource Co.'s EBITDA margin? | Insource Co.'s last 12 months EBITDA margin is 42%. |
| What is the current EV/EBITDA multiple of Insource Co.? | Current EBITDA multiple of Insource Co. is 14.1x. |
| What is the current FCF of Insource Co.? | Insource Co.'s last 12 months FCF is $24.8M. |
| What is Insource Co.'s FCF margin? | Insource Co.'s last 12 months FCF margin is 26%. |
| What is the current EV/FCF multiple of Insource Co.? | Current FCF multiple of Insource Co. is 22.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
