INTAGE HOLDINGS - Public Comps and Valuation Multiples

INTAGE HOLDINGS Overview

About INTAGE HOLDINGS

INTAGE HOLDINGS Inc is engaged in the provision of marketing research and consulting system solutions, and healthcare development support in Japan.

Founded

1960

HQ

Employees

3.7K+

Website

intageholdings.co.jp

Sectors

Advertising & Marketing
Service Providers

Financials

LTM Revenue $445M

Last FY EBITDA $35.1M

EV

$375M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

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

Browse Valuation Multiples

INTAGE HOLDINGS Financials

As of August 2025, INTAGE HOLDINGS reported last 12-month revenue of $445M.

In the same period, INTAGE HOLDINGS achieved $23.8M in LTM net income.

See INTAGE HOLDINGS valuation multiples based on analyst estimates

INTAGE HOLDINGS P&L

In the most recent fiscal year, INTAGE HOLDINGS reported revenue of $429M and EBITDA of $35.1M.

INTAGE HOLDINGS expects next 12-month revenue of XXX and NTM EBITDA of XXX

See INTAGE HOLDINGS valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$445M	XXX	$429M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$149M	XXX	XXX	XXX
Gross Margin	n/a	XXX	35%	XXX	XXX	XXX
EBITDA	n/a	XXX	$35.1M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	8%	XXX	XXX	XXX
EBIT	$28.8M	XXX	$22.3M	XXX	XXX	XXX
EBIT Margin	6%	XXX	5%	XXX	XXX	XXX
Net Profit	$23.8M	XXX	$16.7M	XXX	XXX	XXX
Net Margin	5%	XXX	4%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for INTAGE HOLDINGS including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $445M. In the most recent fiscal year, INTAGE HOLDINGS achieved $429M in revenue and $35.1M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$445M	Analyst estimates available to subscribers	$429M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$149M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	34.8% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	n/a	Analyst estimates available to subscribers	$35.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	8.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$28.8M	Analyst estimates available to subscribers	$22.3M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	6.5% EBIT margin	Analyst estimates available to subscribers	5.2% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$23.8M	Analyst estimates available to subscribers	$16.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	5.3% net profit margin	Analyst estimates available to subscribers	3.9% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for INTAGE HOLDINGS

This financial data table provides comprehensive performance metrics for INTAGE HOLDINGS, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

INTAGE HOLDINGS generated $445M in revenue over the last twelve months.
Net income over the last twelve months reached $23.8M.

Fiscal Year Performance

In the most recent fiscal year, INTAGE HOLDINGS reported $429M in total revenue.
Fiscal year EBITDA was $35.1M.
The company maintained a gross profit margin of 34.8% in the most recent fiscal year.
EBITDA margin for the fiscal year was 8.2%.
Net profit margin reached 3.9% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for INTAGE HOLDINGS. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

INTAGE HOLDINGS Stock Performance

INTAGE HOLDINGS has current market cap of JPY 66.0B (or $448M), and EV of JPY 55.2B (or $375M).

Market Cap Evolution

INTAGE HOLDINGS Stock Data

As of September 15, 2025, INTAGE HOLDINGS's stock price is JPY 1728 (or $12).

See INTAGE HOLDINGS trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$375M	$448M	XXX	XXX	XXX	XXX	$0.62

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

Start Free Trial

INTAGE HOLDINGS Valuation Multiples

INTAGE HOLDINGS's trades at 0.9x EV/Revenue multiple, and 10.1x EV/EBITDA.

See valuation multiples for INTAGE HOLDINGS and 15K+ public comps

INTAGE HOLDINGS Financial Valuation Multiples

As of September 15, 2025, INTAGE HOLDINGS has market cap of $448M and EV of $375M.

Equity research analysts estimate INTAGE HOLDINGS's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

INTAGE HOLDINGS has a P/E ratio of 18.8x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$448M	XXX	$448M	XXX	XXX	XXX
EV (current)	$375M	XXX	$375M	XXX	XXX	XXX
EV/Revenue	0.8x	XXX	0.9x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	10.1x	XXX	XXX	XXX
EV/EBIT	13.0x	XXX	15.6x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	18.8x	XXX	22.1x	XXX	XXX	XXX
EV/FCF	n/a	XXX	40.5x	XXX	XXX	XXX

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

Get INTAGE HOLDINGS Valuation Multiples

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

Start Free Trial

INTAGE HOLDINGS Margins & Growth Rates

INTAGE HOLDINGS's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $34K for the same period.

INTAGE HOLDINGS's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

INTAGE HOLDINGS's rule of X is unknown (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 INTAGE HOLDINGS and other 15K+ public comps

INTAGE HOLDINGS Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	n/a	XXX	n/a	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	9%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	n/a	XXX	XXX	XXX
Rule of 40	n/a	XXX	n/a	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	n/a	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$34K	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	30%	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

Explore Valuation Multiples by Industry

Start Free Trial