Valuation OpenWork Inc.

Stocks

Market Closed - Japan Exchange 06:30:00 06/11/2026 GMT			5-day change	1st Jan Change
889.00 ^JPY	-3.26%		-2.31%	-15.73%

03-31	OpenWork Inc. completed the acquisition of BNG Partners Inc from Jiro Kuramoto and others.	CI
03-16	OpenWork Inc. agreed to acquire BNG Partners Inc from Jiro Kuramoto and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	21,537	17,852	16,340	22,504
Change	-	-17.11%	-8.47%	37.73%
Enterprise Value (EV) ¹	16,740	11,898	9,719	14,871
Change	-	-28.92%	-18.32%	53.02%
P/E	12.3x	29.4x	21.6x	26.4x
PBR	1.06x	10.1x	2.53x	3.18x
PEG	0.2x	-0.4x	0.9x	2.1x
Capitalization / Revenue	10.6x	6.11x	4.61x	4.84x
EV / Revenue	8.22x	4.07x	2.74x	3.2x
EV / EBITDA	-	-	-	-
EV / EBIT	27.4x	13.9x	9.46x	12.4x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	85.42	28.64	35.54	39.97
Distribution rate	-	-	-	-
Net sales ¹	2,037	2,922	3,542	4,653
EBITDA	618	864	1,041	1,215
EBIT ¹	612	856	1,027	1,199
Net income ¹	403	613	757	837
Net Debt ¹	-4,797	-5,954	-6,621	-7,633
Reference price ²	1,047.50	841.00	766.00	1,055.00
Nbr of stocks (in thousands)	20,560	21,227	21,331	21,331
Announcement Date	31/03/23	29/03/24	27/03/25	24/03/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPENWORK INC.	-	-	-	-	121M
ALPHABET INC.	14.34x	6.71x	14.58x	0.31%	3,469B
META PLATFORMS, INC.	20.78x	6.07x	10.9x	0.35%	1,547B
MASTERCARD, INC.	33.43x	15.55x	24.61x	0.53%	571B
TENCENT HOLDINGS LIMITED	14.84x	3.95x	9.16x	1.37%	494B
NETFLIX, INC.	18.29x	5.4x	16.19x	-.--%	269B
ALIBABA GROUP HOLDING LIMITED	20.33x	1.5x	10.1x	1.01%	269B
SHOPIFY INC.	88.82x	11.69x	63.93x	-.--%	185B
UBER TECHNOLOGIES, INC.	21.66x	2.46x	12.54x	-.--%	140B
SPOTIFY TECHNOLOGY S.A.	46.49x	5.41x	35.7x	-.--%	126B
Average	31.00x	6.53x	21.97x	0.4%	707.07B
Weighted average by Cap.	20.37x	6.86x	15.72x	0.41%