WILL GROUP - Public Comps and Valuation Multiples

WILL GROUP Overview

About WILL GROUP

WILL GROUP Inc provides recruitment services. The company offers staffing and employee placement services in Japan.

Founded

2006

HQ

Employees

3.9K+

Website

willgroup.co.jp

Sectors

Recruitment & Staffing
Service Providers

Financials

LTM Revenue $926M

Last FY EBITDA $29.8M

EV

$154M

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

WILL GROUP Financials

As of September 2025, WILL GROUP reported last 12-month revenue of $926M.

In the same period, WILL GROUP achieved $7.7M in LTM net income.

See WILL GROUP valuation multiples based on analyst estimates

WILL GROUP P&L

In the most recent fiscal year, WILL GROUP reported revenue of $926M and EBITDA of $29.8M.

WILL GROUP expects next 12-month revenue of XXX and NTM EBITDA of XXX

See WILL GROUP valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$926M	XXX	$926M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$195M	XXX	XXX	XXX
Gross Margin	n/a	XXX	21%	XXX	XXX	XXX
EBITDA	n/a	XXX	$29.8M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	3%	XXX	XXX	XXX
EBIT	$15.5M	XXX	$15.5M	XXX	XXX	XXX
EBIT Margin	2%	XXX	2%	XXX	XXX	XXX
Net Profit	$7.7M	XXX	$7.7M	XXX	XXX	XXX
Net Margin	1%	XXX	1%	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 WILL GROUP including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $926M. In the most recent fiscal year, WILL GROUP achieved $926M in revenue and $29.8M 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	$926M	Analyst estimates available to subscribers	$926M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$195M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	21.0% 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)	n/a	Analyst estimates available to subscribers	$29.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	3.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$15.5M	Analyst estimates available to subscribers	$15.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	1.7% EBIT margin	Analyst estimates available to subscribers	1.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$7.7M	Analyst estimates available to subscribers	$7.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	0.8% net profit margin	Analyst estimates available to subscribers	0.8% 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 WILL GROUP

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

Recent Performance Highlights

WILL GROUP generated $926M in revenue over the last twelve months.
Net income over the last twelve months reached $7.7M.

Fiscal Year Performance

In the most recent fiscal year, WILL GROUP reported $926M in total revenue.
Fiscal year EBITDA was $29.8M.
The company maintained a gross profit margin of 21.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 3.2%.
Net profit margin reached 0.8% in the most recent fiscal year.

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

WILL GROUP Stock Performance

WILL GROUP has current market cap of JPY 23.7B (or $157M), and EV of JPY 23.2B (or $154M).

Market Cap Evolution

WILL GROUP Stock Data

As of October 30, 2025, WILL GROUP's stock price is JPY 1036 (or $7).

See WILL GROUP trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$154M	$157M	XXX	XXX	XXX	XXX	$0.34

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

WILL GROUP Valuation Multiples

WILL GROUP's trades at 0.2x EV/Revenue multiple, and 4.5x EV/EBITDA.

See valuation multiples for WILL GROUP and 15K+ public comps

WILL GROUP Financial Valuation Multiples

As of October 30, 2025, WILL GROUP has market cap of $157M and EV of $154M.

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

WILL GROUP has a P/E ratio of 20.5x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$157M	XXX	$157M	XXX	XXX	XXX
EV (current)	$154M	XXX	$154M	XXX	XXX	XXX
EV/Revenue	0.2x	XXX	0.2x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	4.5x	XXX	XXX	XXX
EV/EBIT	9.9x	XXX	8.0x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	20.5x	XXX	15.2x	XXX	XXX	XXX
EV/FCF	n/a	XXX	12.6x	XXX	XXX	XXX

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

Get WILL GROUP 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

WILL GROUP Margins & Growth Rates

WILL GROUP's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $46K for the same period.

WILL GROUP's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

WILL GROUP's rule of X is unknown (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 WILL GROUP and other 15K+ public comps

WILL GROUP Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	n/a	XXX	n/a	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	4%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	n/a	XXX	XXX	XXX
Rule of 40	n/a	XXX	n/a	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	n/a	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.2M	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	19%	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