Valuation OpenWork Inc.

Stocks

Delayed Japan Exchange 22:25:32 2026-08-18 EDT			5-day change	1st Jan Change
946.00 ^JPY	-2.67%		+0.53%	-10.33%

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.	-	-	-	-	126M
TENCENT HOLDINGS LIMITED	15.5x	4.13x	9.47x	1.34%	511B
NETFLIX, INC.	21.22x	6.28x	18.86x	-.--%	317B
UBER TECHNOLOGIES, INC.	22.86x	2.68x	13.66x	-.--%	153B
SK SQUARE CO., LTD.	3.2x	84.23x	2.29x	0.13%	107B
AIRBNB, INC.	33.89x	6.7x	18.85x	-.--%	106B
SPOTIFY TECHNOLOGY S.A.	34.84x	4.03x	26.66x	-.--%	101B
DOORDASH, INC.	83.27x	4.9x	23.36x	-.--%	92.17B
PROSUS N.V.	10.27x	7.76x	90.58x	0.65%	90.88B
NASPERS LIMITED	8.48x	2.73x	59.26x	0.74%	36.97B
Average	25.95x	13.71x	29.22x	0.32%	151.51B
Weighted average by Cap.	22.78x	10.52x	20.07x	0.52%