Valuation OpenWork Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 14/08/2026 +03			5-day change	1st Jan Change
967.00 ^JPY	+3.42%		+3.87%	-8.34%

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

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPENWORK INC.	-	-	-	-	125M
TENCENT HOLDINGS LIMITED	15.34x	4.08x	9.36x	1.36%	505B
NETFLIX, INC.	21.84x	6.46x	19.4x	-.--%	326B
UBER TECHNOLOGIES, INC.	23.26x	2.71x	13.82x	-.--%	155B
AIRBNB, INC.	35x	6.95x	19.53x	-.--%	109B
SK SQUARE CO., LTD.	3.86x	80.48x	2.91x	0.14%	104B
SPOTIFY TECHNOLOGY S.A.	35.38x	4.1x	27.13x	-.--%	102B
DOORDASH, INC.	84.29x	4.98x	23.74x	-.--%	93.71B
PROSUS N.V.	10.54x	7.93x	92.52x	0.64%	92.89B
NASPERS LIMITED	8.47x	2.73x	59.16x	0.75%	36.91B
Average	26.44x	13.38x	29.73x	0.32%	152.43B
Weighted average by Cap.	23.29x	10.11x	20.60x	0.52%