Switch theme
Sign up to access all valuation multiples
Workman Co Ltd is a Japan based company engaged in operating franchise stores and directly-operated stores providing working wear, casual wear, family clothing, footwear and working-related items. The company provides family clothing, including inner wears, socks, soldier socks, hats, towels and aprons; casual wear, including polo shirts, T-shirts, high neck shirts and blouses; working wear, including working jumpers, working pants, boiler suits and tobifuku; footwear, including safety shoes, safety sneakers, rubber-soled socks, boots and cloth shoes.
1982
328
LTM Revenue $910M
LTM EBITDA $179M
$1.9B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Workman has a last 12-month revenue of $910M and a last 12-month EBITDA of $179M.
In the most recent fiscal year, Workman achieved revenue of $882M and an EBITDA of $175M.
Workman expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Workman valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $853M | $882M | XXX | XXX | XXX |
| Gross Profit | $306M | $297M | XXX | XXX | XXX |
| Gross Margin | 36% | 34% | XXX | XXX | XXX |
| EBITDA | $179M | $175M | XXX | XXX | XXX |
| EBITDA Margin | 21% | 20% | XXX | XXX | XXX |
| Net Profit | $122M | $111M | XXX | XXX | XXX |
| Net Margin | 14% | 13% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Workman's stock price is JPY 4510 (or $30).
Workman has current market cap of JPY 368B (or $2.4B), and EV of JPY 281B (or $1.9B).
See Workman trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.9B | $2.4B | XXX | XXX | XXX | XXX | $1.34 |
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, Workman has market cap of $2.4B and EV of $1.9B.
Workman's trades at 2.0x LTM EV/Revenue multiple, and 10.5x LTM EBITDA.
Analysts estimate Workman's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Workman and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.9B | XXX | XXX | XXX |
| EV/Revenue | 2.1x | XXX | XXX | XXX |
| EV/EBITDA | 10.5x | XXX | XXX | XXX |
| P/E | 22.7x | XXX | XXX | XXX |
| P/E/Growth | 3.3x | 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 UpWorkman's NTM/LTM revenue growth is 1%
Workman's revenue per employee for the last fiscal year averaged $2.7M, while opex per employee averaged $0.5M for the same period.
Over next 12 months, Workman'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 Workman's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Workman and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 3% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 20% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -2% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 21% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $2.7M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.5M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 6% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 18% | 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 | |
| ADNOC | XXX | XXX | XXX | XXX | XXX | XXX |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Envela | XXX | XXX | XXX | XXX | XXX | XXX |
| Adairs | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagers Automotive | 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.
Workman acquired XXX companies to date.
Last acquisition by Workman was XXXXXXXX, XXXXX XXXXX XXXXXX . Workman 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 Workman founded? | Workman was founded in 1982. |
| Where is Workman headquartered? | Workman is headquartered in Japan. |
| How many employees does Workman have? | As of today, Workman has 328 employees. |
| Is Workman publicy listed? | Yes, Workman is a public company listed on TKS. |
| What is the stock symbol of Workman? | Workman trades under 7564 ticker. |
| When did Workman go public? | Workman went public in 1997. |
| Who are competitors of Workman? | Similar companies to Workman include e.g. ADNOC, Lulu Retail, Envela, Adairs. |
| What is the current market cap of Workman? | Workman's current market cap is $2.4B |
| What is the current revenue of Workman? | Workman's last 12-month revenue is $910M. |
| What is the current EBITDA of Workman? | Workman's last 12-month EBITDA is $179M. |
| What is the current EV/Revenue multiple of Workman? | Current revenue multiple of Workman is 2.0x. |
| What is the current EV/EBITDA multiple of Workman? | Current EBITDA multiple of Workman is 10.5x. |
| What is the current revenue growth of Workman? | Workman revenue growth between 2023 and 2024 was 3%. |
| Is Workman profitable? | Yes, Workman 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.
