Switch theme
Sign up to access all valuation multiples
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.
1980
6.4K+
LTM Revenue $2.2B
LTM EBITDA $338M
$3.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
NS Solutions has a last 12-month revenue of $2.2B and a last 12-month EBITDA of $338M.
In the most recent fiscal year, NS Solutions achieved revenue of $2.1B and an EBITDA of $317M.
NS Solutions expects next 12-month revenue of XXX and NTM EBITDA of XXX
See NS Solutions valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.9B | $2.1B | XXX | XXX | XXX |
| Gross Profit | $401M | $438M | XXX | XXX | XXX |
| Gross Margin | 21% | 21% | XXX | XXX | XXX |
| EBITDA | $299M | $317M | XXX | XXX | XXX |
| EBITDA Margin | 15% | 15% | XXX | XXX | XXX |
| Net Profit | $133M | $146M | XXX | XXX | XXX |
| Net Margin | 7% | 7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, NS Solutions's stock price is JPY 3623 (or $24).
NS Solutions has current market cap of JPY 663B (or $4.4B), and EV of JPY 508B (or $3.4B).
See NS Solutions trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.4B | $4.4B | XXX | XXX | XXX | XXX | $1.01 |
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, NS Solutions has market cap of $4.4B and EV of $3.4B.
NS Solutions's trades at 1.5x LTM EV/Revenue multiple, and 10.0x LTM EBITDA.
Analysts estimate NS Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for NS Solutions and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $3.4B | XXX | XXX | XXX |
| EV/Revenue | 1.5x | XXX | XXX | XXX |
| EV/EBITDA | 10.2x | XXX | XXX | XXX |
| P/E | 24.8x | XXX | XXX | XXX |
| P/E/Growth | 3.1x | XXX | XXX | XXX |
| EV/FCF | 16.2x | 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 UpNS Solutions's NTM/LTM revenue growth is 6%
NS Solutions's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $38K for the same period.
Over next 12 months, NS Solutions'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 NS Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for NS Solutions and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 6% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 15% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 6% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 21% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $38K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 12% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 12% | 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 | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Ctac | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Atturra | XXX | XXX | XXX | XXX | XXX | XXX |
| Bravura Solutions | 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.
NS Solutions acquired XXX companies to date.
Last acquisition by NS Solutions was XXXXXXXX, XXXXX XXXXX XXXXXX . NS Solutions 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 NS Solutions founded? | NS Solutions was founded in 1980. |
| Where is NS Solutions headquartered? | NS Solutions is headquartered in Japan. |
| How many employees does NS Solutions have? | As of today, NS Solutions has 6.4K+ employees. |
| Is NS Solutions publicy listed? | Yes, NS Solutions is a public company listed on TKS. |
| What is the stock symbol of NS Solutions? | NS Solutions trades under 2327 ticker. |
| When did NS Solutions go public? | NS Solutions went public in 2002. |
| Who are competitors of NS Solutions? | Similar companies to NS Solutions include e.g. , Ctac, Mastech Digital, Atturra. |
| What is the current market cap of NS Solutions? | NS Solutions's current market cap is $4.4B |
| What is the current revenue of NS Solutions? | NS Solutions's last 12-month revenue is $2.2B. |
| What is the current EBITDA of NS Solutions? | NS Solutions's last 12-month EBITDA is $338M. |
| What is the current EV/Revenue multiple of NS Solutions? | Current revenue multiple of NS Solutions is 1.5x. |
| What is the current EV/EBITDA multiple of NS Solutions? | Current EBITDA multiple of NS Solutions is 10.0x. |
| What is the current revenue growth of NS Solutions? | NS Solutions revenue growth between 2023 and 2024 was 6%. |
| Is NS Solutions profitable? | Yes, NS Solutions 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.
