Switch theme
Sign up to access all valuation multiples
istyle Inc is engaged in the operation of cosmetics portal Website under the name @cosme. The company operates its business through Media, Electronic Commerce and Store segment. The Media segment involves in the provision of various services including Internet advertising services, such as response advertisings, branding advertisings and affiliate advertisings. The Electronic Commerce segment is engaged in the purchase and sale of cosmetics, quasi drugs, health foods through operating cosmetics online shopping site and the Store segment is involves in the plan and development of cosmetics retail business categories, and the operation of cosmetics retail stores.
1999
1.1K+
LTM Revenue $427M
LTM EBITDA n/a
$253M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
istyle has a last 12-month revenue of $427M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, istyle achieved revenue of $373M and an EBITDA of $24.6M.
istyle expects next 12-month revenue of XXX and NTM EBITDA of XXX
See istyle valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $285M | $373M | XXX | XXX | XXX |
| Gross Profit | $105M | $127M | XXX | XXX | XXX |
| Gross Margin | 37% | 34% | XXX | XXX | XXX |
| EBITDA | $17.1M | $24.6M | XXX | XXX | XXX |
| EBITDA Margin | 6% | 7% | XXX | XXX | XXX |
| Net Profit | -$3.8M | $1.8M | XXX | XXX | XXX |
| Net Margin | -1% | 0% | XXX | XXX | XXX |
| Net Debt | $25.4M | $8.2M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, istyle's stock price is JPY 452 (or $3).
istyle has current market cap of JPY 35.6B (or $237M), and EV of JPY 38.0B (or $253M).
See istyle trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $253M | $237M | XXX | XXX | XXX | XXX | $0.15 |
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, istyle has market cap of $237M and EV of $253M.
istyle's trades at 0.6x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate istyle's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for istyle and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $253M | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 22.0x | XXX | XXX | XXX |
| P/E/Growth | 0.8x | XXX | XXX | XXX |
| EV/FCF | n/a | 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 Upistyle's NTM/LTM revenue growth is 16%
istyle's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, istyle'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 istyle's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for istyle and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 31% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 44% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | 40% | 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 | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Adore Beauty | XXX | XXX | XXX | XXX | XXX | XXX |
| Kogan.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Temple & Webster | XXX | XXX | XXX | XXX | XXX | XXX |
| BIKE24 | 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.
istyle acquired XXX companies to date.
Last acquisition by istyle was XXXXXXXX, XXXXX XXXXX XXXXXX . istyle 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 istyle founded? | istyle was founded in 1999. |
| Where is istyle headquartered? | istyle is headquartered in Japan. |
| How many employees does istyle have? | As of today, istyle has 1.1K+ employees. |
| Who is the CEO of istyle? | istyle's CEO is Mr. Tetsuro Yoshimatsu. |
| Is istyle publicy listed? | Yes, istyle is a public company listed on TKS. |
| What is the stock symbol of istyle? | istyle trades under 3660 ticker. |
| When did istyle go public? | istyle went public in 2012. |
| Who are competitors of istyle? | Similar companies to istyle include e.g. Brillia Inc, Adore Beauty, Kogan.com, Temple & Webster. |
| What is the current market cap of istyle? | istyle's current market cap is $237M |
| What is the current revenue of istyle? | istyle's last 12-month revenue is $427M. |
| What is the current EV/Revenue multiple of istyle? | Current revenue multiple of istyle is 0.6x. |
| What is the current revenue growth of istyle? | istyle revenue growth between 2023 and 2024 was 31%. |
| Is istyle profitable? | Yes, istyle 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.
