Switch theme
Sign up to access all valuation multiples
OpenWork Inc is engaged in the development and management of OpenWork job and recruitment information platform.
2007
n/a
LTM Revenue $23.5M
LTM EBITDA n/a
$65.9M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
OpenWork has a last 12-month revenue of $23.5M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, OpenWork achieved revenue of $23.5M and an EBITDA of $6.9M.
OpenWork expects next 12-month revenue of XXX and NTM EBITDA of XXX
See OpenWork valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $19.4M | $23.5M | XXX | XXX | XXX |
| Gross Profit | $4.1M | $5.7M | XXX | XXX | XXX |
| Gross Margin | 21% | 24% | XXX | XXX | XXX |
| EBITDA | $5.7M | $6.9M | XXX | XXX | XXX |
| EBITDA Margin | 30% | 29% | XXX | XXX | XXX |
| Net Profit | $2.7M | $4.1M | XXX | XXX | XXX |
| Net Margin | 14% | 17% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, OpenWork's stock price is JPY 790 (or $5).
OpenWork has current market cap of JPY 16.5B (or $110M), and EV of JPY 9.9B (or $65.9M).
See OpenWork trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $65.9M | $110M | XXX | XXX | XXX | XXX | $0.24 |
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, OpenWork has market cap of $110M and EV of $65.9M.
OpenWork's trades at 2.8x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate OpenWork's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for OpenWork and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $65.9M | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 9.5x | XXX | XXX | XXX |
| P/E | 21.8x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 12.6x | 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 UpOpenWork's NTM/LTM revenue growth is -100%
OpenWork's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, OpenWork'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 OpenWork's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for OpenWork and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 21% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 29% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 20% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | n/a | 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 | |
| ReadyTech | XXX | XXX | XXX | XXX | XXX | XXX |
| Xref | XXX | XXX | XXX | XXX | XXX | XXX |
| Ramco | XXX | XXX | XXX | XXX | XXX | XXX |
| Zaggle | XXX | XXX | XXX | XXX | XXX | XXX |
| TOTVS | 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.
OpenWork acquired XXX companies to date.
Last acquisition by OpenWork was XXXXXXXX, XXXXX XXXXX XXXXXX . OpenWork 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 OpenWork founded? | OpenWork was founded in 2007. |
| Where is OpenWork headquartered? | OpenWork is headquartered in Japan. |
| Is OpenWork publicy listed? | Yes, OpenWork is a public company listed on TKS. |
| What is the stock symbol of OpenWork? | OpenWork trades under 5139 ticker. |
| When did OpenWork go public? | OpenWork went public in 2022. |
| Who are competitors of OpenWork? | Similar companies to OpenWork include e.g. ReadyTech, Xref, Ramco, Zaggle. |
| What is the current market cap of OpenWork? | OpenWork's current market cap is $110M |
| What is the current revenue of OpenWork? | OpenWork's last 12-month revenue is $23.5M. |
| What is the current EV/Revenue multiple of OpenWork? | Current revenue multiple of OpenWork is 2.8x. |
| What is the current revenue growth of OpenWork? | OpenWork revenue growth between 2023 and 2024 was 21%. |
| Is OpenWork profitable? | Yes, OpenWork 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.
