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 $123M
$1.0B
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 (LTM) of $1.3B and a last 12-month EBITDA of $123M.
In the most recent fiscal year, Open Up Group achieved revenue of $1.2B and an EBITDA of $116M.
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| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $1.3B | XXX | $1.2B | XXX | XXX | XXX |
| Gross Profit | $425M | XXX | $288M | XXX | XXX | XXX |
| Gross Margin | 32% | XXX | 24% | XXX | XXX | XXX |
| EBITDA | $123M | XXX | $116M | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | 10% | XXX | XXX | XXX |
| EBIT | $108M | XXX | $98.1M | XXX | XXX | XXX |
| EBIT Margin | 8% | XXX | 8% | XXX | XXX | XXX |
| Net Profit | $78.3M | XXX | $80.8M | XXX | XXX | XXX |
| Net Margin | 6% | XXX | 7% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Open Up Group's stock price is JPY 1825 (or $13).
Open Up Group has current market cap of JPY 159B (or $1.1B), and EV of JPY 147B (or $1.0B).
See Open Up Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.0B | $1.1B | XXX | XXX | XXX | XXX | $0.90 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Open Up Group has market cap of $1.1B and EV of $1.0B.
Open Up Group's trades at 0.8x EV/Revenue multiple, and 8.4x EV/EBITDA.
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 13.9x.
See valuation multiples for Open Up Group and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.1B | XXX | $1.1B | XXX | XXX | XXX |
| EV (current) | $1.0B | XXX | $1.0B | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 8.2x | XXX | 8.4x | XXX | XXX | XXX |
| EV/EBIT | 9.3x | XXX | 9.7x | XXX | XXX | XXX |
| EV/Gross Profit | 2.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 13.9x | XXX | 13.7x | XXX | XXX | XXX |
| EV/FCF | 16.7x | XXX | 8.8x | 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.
Start Free TrialOpen Up Group's last 12 month revenue growth is 5%
Open Up Group's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $11K for the same period.
Open Up Group's rule of 40 is 15% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Open Up Group's rule of X is 23% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Open Up Group and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Growth | 8% | XXX | 8% | XXX | XXX | XXX |
| Rule of 40 | 15% | XXX | 15% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 23% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $11K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 16% | 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.
Start Free Trial| 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 $1.1B |
| What is the current revenue of Open Up Group? | Open Up Group's last 12 months revenue is $1.3B. |
| What is the current revenue growth of Open Up Group? | Open Up Group revenue growth (NTM/LTM) is 5%. |
| 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 $123M. |
| What is Open Up Group's EBITDA margin? | Open Up Group's last 12 months EBITDA margin is 9%. |
| What is the current EV/EBITDA multiple of Open Up Group? | Current EBITDA multiple of Open Up Group is 8.2x. |
| What is the current FCF of Open Up Group? | Open Up Group's last 12 months FCF is $60.7M. |
| 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 16.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
