Insource

Launch date

Nov 2002

Market cap

Enterprise valuation

AUD1.0b (Public information from Sep 2024)

Tokyo Japan (HQ)

http://insource.co.jp

https://twitter.com/webinsource

Revenues, earnings & profits over time

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
Jul 2016	N/A	N/A	IPO
Total Funding		-

ACQUISITION Nov 2016

Business Market