Valuation OpenWork Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 12/08/2026 +04			5-day change	1st Jan Change
941.00 ^JPY	-0.63%		+0.53%	-10.81%

04-01	OpenWork Inc. completed the acquisition of BNG Partners Inc from Jiro Kuramoto and others.	CI
03-17	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.	-	-	-	-	127M
TENCENT HOLDINGS LIMITED	15.8x	4.29x	10.03x	1.3%	539B
NETFLIX, INC.	20.87x	6.18x	18.56x	-.--%	311B
UBER TECHNOLOGIES, INC.	24.08x	2.81x	14.29x	-.--%	160B
AIRBNB, INC.	34.98x	6.94x	19.46x	-.--%	109B
SPOTIFY TECHNOLOGY S.A.	35.53x	4.12x	27.29x	-.--%	103B
PROSUS N.V.	11.3x	8.53x	99.57x	0.59%	100B
DOORDASH, INC.	82.63x	4.88x	23.25x	-.--%	91.86B
SK SQUARE CO., LTD.	3.27x	64.39x	2.33x	0.16%	88.1B
NASPERS LIMITED	9.34x	3.01x	50.91x	0.68%	40.72B
Average	26.42x	11.68x	29.52x	0.3%	154.36B
Weighted average by Cap.	23.16x	8.40x	21.25x	0.52%