Valuation OpenWork Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-06 EDT			5-day change	1st Jan Change
945.00 ^JPY	+1.29%		-4.45%	-10.43%

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	3/31/23	3/29/24	3/27/25	3/24/26

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.	-	-	-	-	123M
NETFLIX, INC.	21.62x	6.4x	19.22x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.56x	122.88x	4.45x	0.1%	137B
SPOTIFY TECHNOLOGY S.A.	33.18x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.07x	7.81x	89.3x	0.69%	89.72B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.84x	2.77x	39.38x	0.6%	36.64B
ETERNAL LIMITED	701.69x	4.54x	214.3x	-.--%	27.18B
Average	100.88x	17.89x	49.34x	0.15%	104.08B
Weighted average by Cap.	42.20x	20.64x	28.89x	0.09%