Valuation OpenWork Inc.

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-05 EST			5-day change	1st Jan Change
919.00 ^JPY	+2.22%		+0.77%	-12.89%

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.	-	-	-	-	118M
ALPHABET INC.	14.66x	6.85x	14.9x	0.31%	3,543B
META PLATFORMS, INC.	21.63x	6.32x	11.35x	0.34%	1,610B
MASTERCARD, INC.	34.29x	15.94x	25.23x	0.52%	586B
TENCENT HOLDINGS LIMITED	13.85x	3.68x	8.54x	1.47%	460B
NETFLIX, INC.	18.53x	5.47x	16.39x	-.--%	273B
ALIBABA GROUP HOLDING LIMITED	19.82x	1.46x	9.83x	1.04%	262B
SHOPIFY INC.	94.55x	12.47x	68.19x	-.--%	197B
UBER TECHNOLOGIES, INC.	22.01x	2.51x	12.74x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	47.49x	5.53x	36.52x	-.--%	129B
Average	31.87x	6.69x	22.63x	0.41%	720.29B
Weighted average by Cap.	21.01x	7.07x	16.21x	0.4%