NS Solutions - Public Comps and Valuation Multiples

NS Solutions Overview

About NS Solutions

NS Solutions Corp is a Japan-based provider of information technology solutions. The firm's operations are organized in two segments: business solutions and service solutions. Business solutions includes products geared toward manufacturing, retail, service, financial services, and government- and public-sector end markets. Services solutions relates to the firm's offerings in the cloud. The firm generates revenue in Japan and the rest of the Asia-Pacific region, the United States, Europe, and other parts of the world.

Founded

1980

HQ

Employees

6.4K+

Website

nssol.nipponsteel.com

Sectors

IT Consulting
Service Providers

Financials

LTM Revenue $2.4B

LTM EBITDA $322M

EV

$3.6B

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

NS Solutions Financials

As of August 2025, NS Solutions reported last 12-month revenue of $2.4B and EBITDA of $322M.

In the same period, NS Solutions generated $582M in LTM gross profit and $192M in net income.

See NS Solutions valuation multiples based on analyst estimates

NS Solutions P&L

In the most recent fiscal year, NS Solutions reported revenue of $2.3B and EBITDA of $268M.

NS Solutions expects next 12-month revenue of XXX and NTM EBITDA of XXX

See NS Solutions valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$2.4B	XXX	$2.3B	XXX	XXX	XXX
Gross Profit	$582M	XXX	$554M	XXX	XXX	XXX
Gross Margin	25%	XXX	24%	XXX	XXX	XXX
EBITDA	$322M	XXX	$268M	XXX	XXX	XXX
EBITDA Margin	14%	XXX	12%	XXX	XXX	XXX
EBIT	$275M	XXX	$261M	XXX	XXX	XXX
EBIT Margin	12%	XXX	11%	XXX	XXX	XXX
Net Profit	$192M	XXX	$183M	XXX	XXX	XXX
Net Margin	8%	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 NS Solutions including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $2.4B. EBITDA for the last twelve months was $322M. In the most recent fiscal year, NS Solutions achieved $2.3B in revenue and $268M 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	$2.4B	Analyst estimates available to subscribers	$2.3B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$582M	Analyst estimates available to subscribers	$554M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	24.6% gross margin	Analyst estimates available to subscribers	24.2% 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)	$322M	Analyst estimates available to subscribers	$268M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	13.6% EBITDA margin	Analyst estimates available to subscribers	11.7% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$275M	Analyst estimates available to subscribers	$261M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	11.6% EBIT margin	Analyst estimates available to subscribers	11.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$192M	Analyst estimates available to subscribers	$183M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	8.1% net profit margin	Analyst estimates available to subscribers	8.0% 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 NS Solutions

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

Recent Performance Highlights

NS Solutions generated $2.4B in revenue over the last twelve months.
The company achieved $322M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $582M.
Net income over the last twelve months reached $192M.

Fiscal Year Performance

In the most recent fiscal year, NS Solutions reported $2.3B in total revenue.
Fiscal year EBITDA was $268M.
The company maintained a gross profit margin of 24.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 11.7%.
Net profit margin reached 8.0% in the most recent fiscal year.

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

NS Solutions Stock Performance

NS Solutions has current market cap of JPY 676B (or $4.6B), and EV of JPY 535B (or $3.6B).

Market Cap Evolution

NS Solutions Stock Data

As of September 12, 2025, NS Solutions's stock price is JPY 3692 (or $25).

See NS Solutions trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$3.6B	$4.6B	XXX	XXX	XXX	XXX	$1.05

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

NS Solutions Valuation Multiples

NS Solutions's trades at 1.6x EV/Revenue multiple, and 12.9x EV/EBITDA.

See valuation multiples for NS Solutions and 15K+ public comps

NS Solutions Financial Valuation Multiples

As of September 12, 2025, NS Solutions has market cap of $4.6B and EV of $3.6B.

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

NS Solutions has a P/E ratio of 23.9x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$4.6B	XXX	$4.6B	XXX	XXX	XXX
EV (current)	$3.6B	XXX	$3.6B	XXX	XXX	XXX
EV/Revenue	1.5x	XXX	1.6x	XXX	XXX	XXX
EV/EBITDA	11.3x	XXX	12.9x	XXX	XXX	XXX
EV/EBIT	13.2x	XXX	14.2x	XXX	XXX	XXX
EV/Gross Profit	6.2x	XXX	n/a	XXX	XXX	XXX
P/E	23.9x	XXX	25.6x	XXX	XXX	XXX
EV/FCF	7.5x	XXX	23.6x	XXX	XXX	XXX

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

Get NS Solutions 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

NS Solutions Margins & Growth Rates

NS Solutions's last 12 month revenue growth is 6%

NS Solutions's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $46K for the same period.

NS Solutions's rule of 40 is 19% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

NS Solutions's rule of X is 29% (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 NS Solutions and other 15K+ public comps

NS Solutions Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	6%	XXX	6%	XXX	XXX	XXX
EBITDA Margin	14%	XXX	13%	XXX	XXX	XXX
EBITDA Growth	7%	XXX	12%	XXX	XXX	XXX
Rule of 40	19%	XXX	19%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	29%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$46K	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	13%	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