Insource
Launch date
Market cap
CAD933m
Enterprise valuation
CAD906m (Public information from Sep 2024)
Share price
JPY1100 6200.T
Tokyo Japan (HQ)
Financials
Estimates*
JPY | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Revenues | 5.1b | 7.5b | 9.4b | 10.8b | 12.6b | 14.5b | 16.8b |
% growth | - | 47 % | 26 % | 14 % | 17 % | 15 % | 16 % |
EBITDA | 979m | 2.6b | 3.5b | 4.1b | 5.2b | 6.1b | 7.2b |
% EBITDA margin | 19 % | 34 % | 37 % | 38 % | 41 % | 42 % | 43 % |
Profit | 445m | 1.6b | 2.2b | 2.7b | 3.3b | 4.0b | 4.8b |
% profit margin | 9 % | 21 % | 24 % | 25 % | 26 % | 28 % | 29 % |
EV / revenue | 11.8x | 11.9x | 11.3x | 7.8x | 6.7x | 5.7x | 4.7x |
EV / EBITDA | 61.6x | 34.9x | 30.5x | 20.3x | 16.3x | 13.5x | 11.0x |
Date | Investors | Amount | Round |
---|---|---|---|
N/A | N/A | IPO | |
Total Funding | - |