Intermestic - Public Comps and Valuation Multiples

Intermestic Overview

About Intermestic

Intermestic Inc is engaged in the sales of eyeglasses and sunglasses.

Founded

1993

HQ

Employees

n/a

Website

zoff.com

Sectors

Specialty Stores

Financials

LTM Revenue $335M

LTM EBITDA $52.8M

EV

$373M

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

Intermestic Financials

As of September 2025, Intermestic reported last 12-month revenue of $335M and EBITDA of $52.8M.

In the same period, Intermestic generated $254M in LTM gross profit and $30.1M in net income.

See Intermestic valuation multiples based on analyst estimates

Intermestic P&L

In the most recent fiscal year, Intermestic reported revenue of $295M and EBITDA of $37.2M.

Intermestic expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Intermestic valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$335M	XXX	$295M	XXX	XXX	XXX
Gross Profit	$254M	XXX	$222M	XXX	XXX	XXX
Gross Margin	76%	XXX	75%	XXX	XXX	XXX
EBITDA	$52.8M	XXX	$37.2M	XXX	XXX	XXX
EBITDA Margin	16%	XXX	13%	XXX	XXX	XXX
EBIT	$45.6M	XXX	$33.0M	XXX	XXX	XXX
EBIT Margin	14%	XXX	11%	XXX	XXX	XXX
Net Profit	$30.1M	XXX	$23.1M	XXX	XXX	XXX
Net Margin	9%	XXX	8%	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 Intermestic including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $335M. EBITDA for the last twelve months was $52.8M. In the most recent fiscal year, Intermestic achieved $295M in revenue and $37.2M 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	$335M	Analyst estimates available to subscribers	$295M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$254M	Analyst estimates available to subscribers	$222M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	75.8% gross margin	Analyst estimates available to subscribers	75.2% 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)	$52.8M	Analyst estimates available to subscribers	$37.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	15.8% EBITDA margin	Analyst estimates available to subscribers	12.6% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$45.6M	Analyst estimates available to subscribers	$33.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	13.6% EBIT margin	Analyst estimates available to subscribers	11.2% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$30.1M	Analyst estimates available to subscribers	$23.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	9.0% net profit margin	Analyst estimates available to subscribers	7.8% 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 Intermestic

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

Recent Performance Highlights

Intermestic generated $335M in revenue over the last twelve months.
The company achieved $52.8M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $254M.
Net income over the last twelve months reached $30.1M.

Fiscal Year Performance

In the most recent fiscal year, Intermestic reported $295M in total revenue.
Fiscal year EBITDA was $37.2M.
The company maintained a gross profit margin of 75.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 12.6%.
Net profit margin reached 7.8% in the most recent fiscal year.

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

Intermestic Stock Performance

Intermestic has current market cap of JPY 72.5B (or $476M), and EV of JPY 56.7B (or $373M).

Market Cap Evolution

Intermestic Stock Data

As of October 16, 2025, Intermestic's stock price is JPY 2368 (or $16).

See Intermestic trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$373M	$476M	XXX	XXX	XXX	XXX	$1.03

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

Intermestic Valuation Multiples

Intermestic's trades at 1.3x EV/Revenue multiple, and 10.0x EV/EBITDA.

See valuation multiples for Intermestic and 15K+ public comps

Intermestic Financial Valuation Multiples

As of October 16, 2025, Intermestic has market cap of $476M and EV of $373M.

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

Intermestic has a P/E ratio of 15.8x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$476M	XXX	$476M	XXX	XXX	XXX
EV (current)	$373M	XXX	$373M	XXX	XXX	XXX
EV/Revenue	1.1x	XXX	1.3x	XXX	XXX	XXX
EV/EBITDA	7.1x	XXX	10.0x	XXX	XXX	XXX
EV/EBIT	8.2x	XXX	11.3x	XXX	XXX	XXX
EV/Gross Profit	1.5x	XXX	n/a	XXX	XXX	XXX
P/E	15.8x	XXX	20.6x	XXX	XXX	XXX
EV/FCF	12.8x	XXX	11.6x	XXX	XXX	XXX

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

Get Intermestic 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

Intermestic Margins & Growth Rates

Intermestic's last 12 month revenue growth is 10%

Intermestic's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.

Intermestic's rule of 40 is 21% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Intermestic's rule of X is 41% (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 Intermestic and other 15K+ public comps

Intermestic Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	10%	XXX	13%	XXX	XXX	XXX
EBITDA Margin	16%	XXX	13%	XXX	XXX	XXX
EBITDA Growth	20%	XXX	44%	XXX	XXX	XXX
Rule of 40	21%	XXX	23%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	41%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	n/a	XXX	XXX	XXX
Opex per Employee	XXX	XXX	n/a	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	64%	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