Valuation OpenWork Inc.

Stocks

Delayed Japan Exchange 09:30:00 02/10/2026 +03			5-day change	1st Jan Change
931.00 ^JPY	-1.27%		-1.90%	-11.75%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPENWORK INC.	-	-	-	-	124M
ALPHABET INC.	16.39x	8x	17.08x	0.26%	4,118B
META PLATFORMS, INC.	23.29x	7.36x	12.94x	0.29%	1,849B
TENCENT HOLDINGS LIMITED	14.89x	3.97x	9.19x	1.37%	494B
MASTERCARD, INC.	28.13x	13.2x	20.85x	0.65%	482B
NETFLIX, INC.	18.93x	5.61x	16.85x	-.--%	283B
ALIBABA GROUP HOLDING LIMITED	20.92x	1.52x	10.44x	1.01%	267B
SHOPIFY INC.	92.78x	12.19x	65.47x	-.--%	192B
UBER TECHNOLOGIES, INC.	21.26x	2.44x	12.4x	-.--%	139B
PDD HOLDINGS INC.	7.84x	0.85x	3.68x	-.--%	109B
Average	27.16x	6.13x	18.77x	0.4%	793.29B
Weighted average by Cap.	20.68x	7.52x	16.53x	0.36%