Intloop Valuation Multiples

Discover Intloop's revenue and EBITDA valuation multiples, acquisitions, and investment history.

Intloop Overview

About Intloop

Intloop Inc is engaged in providing essential answers to management issues through consulting and professional human resources.


Founded

2005

HQ

Japan

Employees

1.2K

Financials (LTM)

Revenue: $255M
EBITDA: $12M

EV

$119M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Intloop Financials

Intloop reported last 12-month revenue of $255M and EBITDA of $12M.

In the same LTM period, Intloop generated $76M in gross profit, $12M in EBITDA, and $4M in net income.


Intloop P&L

In the most recent fiscal year, Intloop reported revenue of $227M and EBITDA of $16M.

Intloop is profitable as of last fiscal year, with gross margin of 26%, EBITDA margin of 7%, and net margin of 4%.

See analyst estimates for Intloop
LTMLast FY202320242025202620272028
Revenue$255M$227M$137M$189M$230M
Gross Profit$76M$58M$33M$49M$66M
Gross Margin30%26%24%26%28%
EBITDA$12M$16M$8M$12M$14M
EBITDA Margin5%7%6%6%6%
EBIT Margin3%7%6%6%5%
Net Profit$4M$9M$5M$7M$7M
Net Margin2%4%4%4%3%

Financial data powered by Morningstar, Inc.

Intloop Stock Performance

Intloop has current market cap of $120M, and enterprise value of $119M.

Market Cap Evolution


Intloop's stock price is $12.79.

Intloop has an EPS (earnings per share) of $0.98.

See more trading valuation data for Intloop
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$119M$120M-0.2%---$0.98

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 Trial

Intloop Valuation Multiples

Intloop trades at 0.5x EV/Revenue multiple, and 10.1x EV/EBITDA.

See NTM and 2027E valuation multiples for Intloop

Intloop Financial Valuation Multiples

As of August 6, 2026, Intloop has market cap of $120M and EV of $119M.

Intloop has a P/E ratio of 28.5x.

LTMLast FY202320242025202620272028
EV/Revenue0.5x0.5x0.9x0.6x0.5x
EV/EBITDA10.1x7.3x14.5x9.8x8.6x
EV/EBIT13.4x8.0x14.8x10.5x10.2x
EV/Gross Profit1.6x2.0x3.6x2.4x1.8x
P/E28.5x13.0x22.6x17.3x17.8x
EV/FCF(13.6x)20.0x31.8x19.7x(239.6x)

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Intloop 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.

FactSetMorningstar
Start Free Trial

Intloop Margins & Growth Rates

Intloop grew revenue by 12% but EBITDA decreased by 29% in the last fiscal year.

In the most recent fiscal year, Intloop reported gross margin of 26%, EBITDA margin of 7%, and net margin of 4%.

See estimated margins and future growth rates for Intloop

Intloop Margins

Last FY202420252026202720282029
Gross Margin26%26%28%30%
EBITDA Margin7%6%6%7%
EBIT Margin7%6%5%5%
Net Margin4%4%3%3%
FCF Margin3%3%(0%)(1%)

Intloop Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth12%37%22%20%
Gross Profit Growth30%50%34%26%
EBITDA Growth(29%)47%13%32%
EBIT Growth(41%)41%3%12%
Net Profit Growth(56%)31%(3%)11%
FCF Growth(251%)61%(108%)503%

Data powered by FactSet, Inc. and Morningstar, Inc.

Intloop Operational KPIs

Intloop's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.0M for the same period.

Intloop's Rule of 40 is 27% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Intloop's Rule of X is 57% (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).

Access forward-looking KPIs for Intloop
LTMLast FY202320242025202620272028
Rule of 4026%27%---
Bessemer Rule of X57%57%---
Revenue per Employee-$0.2M---
Opex per Employee-$0.0M---
S&M Expenses to Revenue2%---2%
Opex to Revenue-20%18%20%19%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Intloop Competitors

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E

This data is available for Pro users. Sign up to see all Intloop competitors and their valuation data.

Start Free Trial

Acquisitions by Intloop

Intloop has acquired 1 company to date.

Last acquisition by Intloop was on August 2nd 2026. Intloop acquired underworks for undisclosed valuation.

See M&A valuation multiples

Latest Acquisitions by Intloop

underworks
Description
underworks is a Tokyo-based marketing agency delivering strategy, implementation, and operational support. It crafts campaigns for Japanese brands in consumer goods and technology, leveraging digital analytics, content creation, and performance optimization. The firm supports clients with SEO, social media management, and market entry plans across Asia.
HQ CountryJapan
HQ City
Tokyo
Deal Date2 Aug 2026
Valuationundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all Intloop acquisitions and their M&A valuation multiples.

Start Free Trial

Investments by Intloop

Intloop has invested in 1 company to date.

Latest investment by Intloop was on December 28th 2020. Intloop invested in AoyamaLab in their $600K Series A round (EV/Revenue multiple available to Pro users).

See VC round multiples

Latest Investments by Intloop

AoyamaLab
Description
AoyamaLab is a Tokyo firm providing merchandising, sales promotion, and logistics system development. It creates banners, promotional materials, and e-commerce tools while maintaining inventory management software for retail clients.
HQ CountryJapan
HQ City
Tokyo
Deal Date28 Dec 2020
RoundSeries A
Raised$600K
InvestorsIntloop; Apricot Ventures
Valuationundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all Intloop investments and their VC round multiples.

Start Free Trial

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 Trial

About Intloop

When was Intloop founded?Intloop was founded in 2005.
Where is Intloop headquartered?Intloop is headquartered in Japan.
How many employees does Intloop have?As of today, Intloop has over 1K employees.
Is Intloop publicly listed?Yes, Intloop is a public company listed on Tokyo Stock Exchange.
What is the stock symbol of Intloop?Intloop trades under 9556 ticker.
When did Intloop go public?Intloop went public in 2022.
Who are competitors of Intloop?Intloop main competitors include
What is the current market cap of Intloop?Intloop's current market cap is $120M.
What is the current revenue of Intloop?Intloop's last 12 months revenue is $255M.
What is the current revenue growth of Intloop?Intloop revenue growth (NTM/LTM) is 21%.
What is the current EV/Revenue multiple of Intloop?Current revenue multiple of Intloop is 0.5x.
What is the current EBITDA of Intloop?Intloop's last 12 months EBITDA is $12M.
What is Intloop's EBITDA margin?Intloop's last 12 months EBITDA margin is 5%.
What is the current EV/EBITDA multiple of Intloop?Current EBITDA multiple of Intloop is 10.1x.
What is the current FCF of Intloop?Intloop's last 12 months FCF is ($9M).
What is Intloop's FCF margin?Intloop's last 12 months FCF margin is (3%).
What is the current EV/FCF multiple of Intloop?Current FCF multiple of Intloop is (13.6x).
How many companies Intloop has acquired to date?As of August 2026, Intloop has acquired 1 company.
What was the largest acquisition by Intloop?None of the M&A deals Intloop has completed have disclosed valuations.
What companies Intloop acquired?Intloop acquired underworks.
In how many companies Intloop has invested to date?As of August 2026, Intloop has invested in 1 company.
What was the last Intloop investment?On 28th December 2020 Intloop invested in AoyamaLab, participating in a $600K Series A round, alongside Apricot Ventures.
In what companies Intloop invested in?Intloop invested in AoyamaLab.

Lists including Intloop

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial