Switch theme
Sign up to access all valuation multiples
USS Co Ltd is a Japanese company involved in managing used-vehicle auctions. It has two segments: the auction business (purchasing and selling used vehicles) and the environment-related business. The auction business distributes used vehicles by organizing auctions. The on-site auctions are held in 17 locations across the local market, satellite auctions, and Internet auctions. The recycling business scraps unsold vehicles to recycle them as rebuilt auto parts, raw materials, or solid fuel.
1980
1.3K+
LTM Revenue $692M
LTM EBITDA $391M
$3.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
USS Co. has a last 12-month revenue of $692M and a last 12-month EBITDA of $391M.
In the most recent fiscal year, USS Co. achieved revenue of $649M and an EBITDA of $358M.
USS Co. expects next 12-month revenue of XXX and NTM EBITDA of XXX
See USS Co. valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $590M | $649M | XXX | XXX | XXX |
| Gross Profit | $337M | $356M | XXX | XXX | XXX |
| Gross Margin | 57% | 55% | XXX | XXX | XXX |
| EBITDA | $331M | $358M | XXX | XXX | XXX |
| EBITDA Margin | 56% | 55% | XXX | XXX | XXX |
| Net Profit | $198M | $199M | XXX | XXX | XXX |
| Net Margin | 34% | 31% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, USS Co.'s stock price is JPY 1355 (or $9).
USS Co. has current market cap of JPY 641B (or $4.3B), and EV of JPY 553B (or $3.7B).
See USS Co. trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.7B | $4.3B | XXX | XXX | XXX | XXX | $0.51 |
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, USS Co. has market cap of $4.3B and EV of $3.7B.
USS Co.'s trades at 5.3x LTM EV/Revenue multiple, and 9.4x LTM EBITDA.
Analysts estimate USS Co.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for USS Co. and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $3.7B | XXX | XXX | XXX |
| EV/Revenue | 5.4x | XXX | XXX | XXX |
| EV/EBITDA | 9.6x | XXX | XXX | XXX |
| P/E | 17.9x | XXX | XXX | XXX |
| P/E/Growth | 4.7x | XXX | XXX | XXX |
| EV/FCF | 15.9x | 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 UpUSS Co.'s NTM/LTM revenue growth is 3%
USS Co.'s revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, USS Co.'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 USS Co.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for USS Co. and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 10% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 56% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 8% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 59% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | 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 | 10% | 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 | |
| ADNOC | XXX | XXX | XXX | XXX | XXX | XXX |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Envela | XXX | XXX | XXX | XXX | XXX | XXX |
| Adairs | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagers Automotive | 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.
USS Co. acquired XXX companies to date.
Last acquisition by USS Co. was XXXXXXXX, XXXXX XXXXX XXXXXX . USS Co. 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 USS Co. founded? | USS Co. was founded in 1980. |
| Where is USS Co. headquartered? | USS Co. is headquartered in Japan. |
| How many employees does USS Co. have? | As of today, USS Co. has 1.3K+ employees. |
| Who is the CEO of USS Co.? | USS Co.'s CEO is Mr. Yukihiro Ando. |
| Is USS Co. publicy listed? | Yes, USS Co. is a public company listed on TKS. |
| What is the stock symbol of USS Co.? | USS Co. trades under 4732 ticker. |
| When did USS Co. go public? | USS Co. went public in 2000. |
| Who are competitors of USS Co.? | Similar companies to USS Co. include e.g. ADNOC, Lulu Retail, Envela, Adairs. |
| What is the current market cap of USS Co.? | USS Co.'s current market cap is $4.3B |
| What is the current revenue of USS Co.? | USS Co.'s last 12-month revenue is $692M. |
| What is the current EBITDA of USS Co.? | USS Co.'s last 12-month EBITDA is $391M. |
| What is the current EV/Revenue multiple of USS Co.? | Current revenue multiple of USS Co. is 5.3x. |
| What is the current EV/EBITDA multiple of USS Co.? | Current EBITDA multiple of USS Co. is 9.4x. |
| What is the current revenue growth of USS Co.? | USS Co. revenue growth between 2023 and 2024 was 10%. |
| Is USS Co. profitable? | Yes, USS Co. 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.
