Switch theme
Sign up to access all valuation multiples
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.
1997
17.6K+
LTM Revenue $1.3B
LTM EBITDA $117M
$911M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Open Up Group has a last 12-month revenue of $1.3B and a last 12-month EBITDA of $117M.
In the most recent fiscal year, Open Up Group achieved revenue of $1.2B and an EBITDA of $112M.
Open Up Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Open Up Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.1B | $1.2B | XXX | XXX | XXX |
| Gross Profit | $229M | $258M | XXX | XXX | XXX |
| Gross Margin | 21% | 22% | XXX | XXX | XXX |
| EBITDA | $103M | $112M | XXX | XXX | XXX |
| EBITDA Margin | 10% | 10% | XXX | XXX | XXX |
| Net Profit | $46.4M | $63.4M | XXX | XXX | XXX |
| Net Margin | 4% | 6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Open Up Group's stock price is JPY 1728 (or $11).
Open Up Group has current market cap of JPY 150B (or $998M), and EV of JPY 137B (or $911M).
See Open Up Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $911M | $998M | XXX | XXX | XXX | XXX | $0.88 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Open Up Group has market cap of $998M and EV of $911M.
Open Up Group's trades at 0.7x LTM EV/Revenue multiple, and 7.8x LTM EBITDA.
Analysts estimate Open Up Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Open Up Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $911M | XXX | XXX | XXX |
| EV/Revenue | 0.7x | XXX | XXX | XXX |
| EV/EBITDA | 7.8x | XXX | XXX | XXX |
| P/E | 13.0x | XXX | XXX | XXX |
| P/E/Growth | 1.5x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpOpen Up Group's NTM/LTM revenue growth is 7%
Open Up Group's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $10K for the same period.
Over next 12 months, Open Up Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Open Up Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Open Up Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 16% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $10K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 16% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 16% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Brunel International | XXX | XXX | XXX | XXX | XXX | XXX |
| Randstad | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Freelancer | XXX | XXX | XXX | XXX | XXX | XXX |
| McMillan Shakespeare | 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 acquired XXX companies to date.
Last acquisition by Open Up Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Open Up Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| 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 17.6K+ employees. |
| Who is the CEO of Open Up Group? | Open Up Group's CEO is Mr. Yutaka Nishida. |
| Is Open Up Group publicy listed? | Yes, Open Up Group is a public company listed on TKS. |
| 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? | Similar companies to Open Up Group include e.g. Brunel International, Randstad, Mastech Digital, Freelancer. |
| What is the current market cap of Open Up Group? | Open Up Group's current market cap is $998M |
| What is the current revenue of Open Up Group? | Open Up Group's last 12-month revenue is $1.3B. |
| What is the current EBITDA of Open Up Group? | Open Up Group's last 12-month EBITDA is $117M. |
| What is the current EV/Revenue multiple of Open Up Group? | Current revenue multiple of Open Up Group is 0.7x. |
| What is the current EV/EBITDA multiple of Open Up Group? | Current EBITDA multiple of Open Up Group is 7.8x. |
| What is the current revenue growth of Open Up Group? | Open Up Group revenue growth between 2023 and 2024 was 7%. |
| Is Open Up Group profitable? | Yes, Open Up Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
