🚀 VC round data is live in beta, check it out!
Open Up Group Valuation Multiples
Discover revenue and EBITDA valuation multiples for Open Up Group and similar public comparables like JAC Recruitment, Hays, Insperity, McMillan Shakespeare and more.
Open Up Group Overview
About Open Up Group
Open Up Group Inc provides human resource services and outsourcing or contracting services for manufacturing companies in Japan and overseas. The business segments of the company include: Mechatronics/IT field: it includes workers dispatching, contracting, consignment business such as development design engineers. Construction area segment includes construction management engineer business / CAD operator dispatch business for customers in construction industry. Manufacturing Area segment includes manufacturing site contracting and dispatch business for customers in manufacturing industry Temporary staffing, outsourcing and referral business for technology and manufacturing fields.
Founded
1997
HQ
Employees
17.6K
Website
Financials (LTM)
EV
$937M
Open Up Group Financials
Open Up Group reported last 12-month revenue of $1B and EBITDA of $121M.
In the same LTM period, Open Up Group generated $318M in gross profit, $121M in EBITDA, and $78M in net income.
Revenue (LTM)
Open Up Group P&L
In the most recent fiscal year, Open Up Group reported revenue of $1B and EBITDA of $126M.
Open Up Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $1B | XXX | $1B | XXX | XXX | XXX |
| Gross Profit | $318M | XXX | $297M | XXX | XXX | XXX |
| Gross Margin | 28% | XXX | 23% | XXX | XXX | XXX |
| EBITDA | $121M | XXX | $126M | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | 10% | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 9% | XXX | XXX | XXX |
| Net Profit | $78M | XXX | $85M | XXX | XXX | XXX |
| Net Margin | 7% | XXX | 7% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Open Up Group Stock Performance
Open Up Group has current market cap of $1B, and enterprise value of $937M.
Market Cap Evolution
Open Up Group's stock price is $11.98.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $937M | $1B | -0.6% | XXX | XXX | XXX | $1.00 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialOpen Up Group Valuation Multiples
Open Up Group trades at 0.8x EV/Revenue multiple, and 7.7x EV/EBITDA.
EV / Revenue (LTM)
Open Up Group Financial Valuation Multiples
As of March 21, 2026, Open Up Group has market cap of $1B and EV of $937M.
Equity research analysts estimate Open Up Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Open Up Group has a P/E ratio of 13.1x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1B | XXX | $1B | XXX | XXX | XXX |
| EV (current) | $937M | XXX | $937M | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | 0.7x | XXX | XXX | XXX |
| EV/EBITDA | 7.7x | XXX | 7.4x | XXX | XXX | XXX |
| EV/EBIT | 8.8x | XXX | 8.5x | XXX | XXX | XXX |
| EV/Gross Profit | 2.9x | XXX | 3.2x | XXX | XXX | XXX |
| P/E | 13.1x | XXX | 12.0x | XXX | XXX | XXX |
| EV/FCF | 15.4x | XXX | 11.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Open Up Group Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Open Up Group Margins & Growth Rates
Open Up Group's revenue in the last 12 month declined by (1%).
Open Up Group's revenue per employee in the last FY averaged $0.1M.
Open Up Group's rule of 40 is 10% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Open Up Group's rule of X is 10% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Open Up Group Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | (1%) | XXX | (16%) | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | 10% | XXX | XXX | XXX |
| EBITDA Growth | 1% | XXX | (5%) | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 10% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 10% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 16% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 15% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Open Up Group Public Comps
See public comps and valuation multiples for other Recruitment & Staffing and Business Services comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| JAC Recruitment | XXX | XXX | XXX | XXX | XXX | XXX |
| Hays | XXX | XXX | XXX | XXX | XXX | XXX |
| Insperity | XXX | XXX | XXX | XXX | XXX | XXX |
| McMillan Shakespeare | XXX | XXX | XXX | XXX | XXX | XXX |
| ManpowerGroup | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Open Up Group M&A Activity
Open Up Group acquired XXX companies to date.
Last acquisition by Open Up Group was on XXXXXXXX, XXXXX. Open Up Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Open Up Group
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialOpen Up Group Investment Activity
Open Up Group invested in XXX companies to date.
Open Up Group made its latest investment on XXXXXXXX, XXXXX. Open Up Group invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Open Up Group
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Open Up Group
| When was Open Up Group founded? | Open Up Group was founded in 1997. |
| Where is Open Up Group headquartered? | Open Up Group is headquartered in Japan. |
| How many employees does Open Up Group have? | As of today, Open Up Group has over 17K employees. |
| Who is the CEO of Open Up Group? | Open Up Group's CEO is Yutaka Nishida. |
| Is Open Up Group publicly listed? | Yes, Open Up Group is a public company listed on Tokyo Stock Exchange. |
| What is the stock symbol of Open Up Group? | Open Up Group trades under 2154 ticker. |
| When did Open Up Group go public? | Open Up Group went public in 2007. |
| Who are competitors of Open Up Group? | Open Up Group main competitors are JAC Recruitment, Hays, Insperity, McMillan Shakespeare. |
| What is the current market cap of Open Up Group? | Open Up Group's current market cap is $1B. |
| What is the current revenue of Open Up Group? | Open Up Group's last 12 months revenue is $1B. |
| What is the current revenue growth of Open Up Group? | Open Up Group revenue growth (NTM/LTM) is (1%). |
| What is the current EV/Revenue multiple of Open Up Group? | Current revenue multiple of Open Up Group is 0.8x. |
| Is Open Up Group profitable? | Yes, Open Up Group is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Open Up Group? | Open Up Group's last 12 months EBITDA is $121M. |
| What is Open Up Group's EBITDA margin? | Open Up Group's last 12 months EBITDA margin is 11%. |
| What is the current EV/EBITDA multiple of Open Up Group? | Current EBITDA multiple of Open Up Group is 7.7x. |
| What is the current FCF of Open Up Group? | Open Up Group's last 12 months FCF is $61M. |
| What is Open Up Group's FCF margin? | Open Up Group's last 12 months FCF margin is 5%. |
| What is the current EV/FCF multiple of Open Up Group? | Current FCF multiple of Open Up Group is 15.4x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.