Switch theme
Sign up to access all valuation multiples
Nitori Holdings Co Ltd is a Japanese holding company engaged in the sale of furniture and interior goods. It primarily operates home furnishing and fashion stores, along with other ventures such as the Nitori Mall and Corporate Enterprise, which focuses on corporate customers. It conducts these operations and more through its subsidiaries. The firm's products include bedding, curtains, cookware, tableware, tables, desks, and sofas. Nitori's operations are divided among manufacturing, trading company and logistics (which deals with imports and distribution centers), sales, and advertisement and publicity. Aside from its presence across Japan, the company operates in California, China, Huizhou, Indonesia, Shanghai, and Vietnam.
1972
27.5K+
LTM Revenue $6.4B
LTM EBITDA $1.1B
$10.5B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Nitori Holdings has a last 12-month revenue (LTM) of $6.4B and a last 12-month EBITDA of $1.1B.
In the most recent fiscal year, Nitori Holdings achieved revenue of $197M and an EBITDA of $338M.
Nitori Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Nitori Holdings valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $6.4B | XXX | $197M | XXX | XXX | XXX |
| Gross Profit | $3.3B | XXX | $55.1M | XXX | XXX | XXX |
| Gross Margin | 52% | XXX | 28% | XXX | XXX | XXX |
| EBITDA | $1.1B | XXX | $338M | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 172% | XXX | XXX | XXX |
| EBIT | $831M | XXX | -$82.9M | XXX | XXX | XXX |
| EBIT Margin | 13% | XXX | -42% | XXX | XXX | XXX |
| Net Profit | $547M | XXX | -$129M | XXX | XXX | XXX |
| Net Margin | 9% | XXX | -66% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $387M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of August 18, 2025, Nitori Holdings's stock price is JPY 13610 (or $92).
Nitori Holdings has current market cap of JPY 1.54T (or $10.4B), and EV of JPY 1.56T (or $10.5B).
See Nitori Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $10.5B | $10.4B | XXX | XXX | XXX | XXX | $4.84 |
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 August 18, 2025, Nitori Holdings has market cap of $10.4B and EV of $10.5B.
Nitori Holdings's trades at 6.3x EV/Revenue multiple, and 20.5x EV/EBITDA.
Equity research analysts estimate Nitori Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Nitori Holdings has a P/E ratio of 19.0x.
See valuation multiples for Nitori Holdings and 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $10.4B | XXX | $10.4B | XXX | XXX | XXX |
| EV (current) | $10.5B | XXX | $10.5B | XXX | XXX | XXX |
| EV/Revenue | 1.7x | XXX | 6.3x | XXX | XXX | XXX |
| EV/EBITDA | 9.9x | XXX | 20.5x | XXX | XXX | XXX |
| EV/EBIT | 12.7x | XXX | 68.5x | XXX | XXX | XXX |
| EV/Gross Profit | 3.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | 19.0x | XXX | 209.5x | XXX | XXX | XXX |
| EV/FCF | 123.5x | XXX | 79.0x | 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 TrialNitori Holdings's last 12 month revenue growth is 4%
Nitori Holdings's revenue per employee in the last FY averaged $7K, while opex per employee averaged $5K for the same period.
Nitori Holdings's rule of 40 is 34% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Nitori Holdings's rule of X is 26% (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 Nitori Holdings and other 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | 101% | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 31% | XXX | XXX | XXX |
| EBITDA Growth | 8% | XXX | 51% | XXX | XXX | XXX |
| Rule of 40 | 34% | XXX | 34% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 26% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $7K | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $5K | 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 | 70% | 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 | |
| Koninklijke Porceleyne | XXX | XXX | XXX | XXX | XXX | XXX |
| GWA Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Dromeas Office Furniture | XXX | XXX | XXX | XXX | XXX | XXX |
| N.Ververis Moda Bagno | XXX | XXX | XXX | XXX | XXX | XXX |
| Vogiatzoglou Systems | 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.
Nitori Holdings acquired XXX companies to date.
Last acquisition by Nitori Holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . Nitori Holdings 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 65K+ M&A deals.
Start Free Trial| When was Nitori Holdings founded? | Nitori Holdings was founded in 1972. |
| Where is Nitori Holdings headquartered? | Nitori Holdings is headquartered in Japan. |
| How many employees does Nitori Holdings have? | As of today, Nitori Holdings has 27.5K+ employees. |
| Who is the CEO of Nitori Holdings? | Nitori Holdings's CEO is Mr. Akio Nitori. |
| Is Nitori Holdings publicy listed? | Yes, Nitori Holdings is a public company listed on TKS. |
| What is the stock symbol of Nitori Holdings? | Nitori Holdings trades under 9843 ticker. |
| When did Nitori Holdings go public? | Nitori Holdings went public in 2002. |
| Who are competitors of Nitori Holdings? | Similar companies to Nitori Holdings include e.g. Koninklijke Porceleyne, GWA Group, Dromeas Office Furniture, N.Ververis Moda Bagno. |
| What is the current market cap of Nitori Holdings? | Nitori Holdings's current market cap is $10.4B |
| What is the current revenue of Nitori Holdings? | Nitori Holdings's last 12 months revenue is $6.4B. |
| What is the current revenue growth of Nitori Holdings? | Nitori Holdings revenue growth (NTM/LTM) is 4%. |
| What is the current EV/Revenue multiple of Nitori Holdings? | Current revenue multiple of Nitori Holdings is 1.7x. |
| Is Nitori Holdings profitable? | Yes, Nitori Holdings is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Nitori Holdings? | Nitori Holdings's last 12 months EBITDA is $1.1B. |
| What is Nitori Holdings's EBITDA margin? | Nitori Holdings's last 12 months EBITDA margin is 17%. |
| What is the current EV/EBITDA multiple of Nitori Holdings? | Current EBITDA multiple of Nitori Holdings is 9.9x. |
| What is the current FCF of Nitori Holdings? | Nitori Holdings's last 12 months FCF is $85.4M. |
| What is Nitori Holdings's FCF margin? | Nitori Holdings's last 12 months FCF margin is 1%. |
| What is the current EV/FCF multiple of Nitori Holdings? | Current FCF multiple of Nitori Holdings is 123.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
