🚀 VC round data is live in beta, check it out!
Workman Valuation Multiples
Discover revenue and EBITDA valuation multiples for Workman and similar public comparables like Jumbo Greece, Bath & Body Works, Frasers Group, Academy Sports + Outdoors and more.
Workman Overview
About Workman
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.
Founded
1982
HQ
Employees
328
Website
Sectors
Financials (LTM)
EV
$3B
Workman Financials
Workman reported last 12-month revenue of $995M and EBITDA of $209M.
In the same LTM period, Workman generated $369M in gross profit, $209M in EBITDA, and $129M in net income.
Revenue (LTM)
Workman P&L
In the most recent fiscal year, Workman reported revenue of $926M and EBITDA of $184M.
Workman expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $995M | XXX | $926M | XXX | XXX | XXX |
| Gross Profit | $369M | XXX | $321M | XXX | XXX | XXX |
| Gross Margin | 37% | XXX | 35% | XXX | XXX | XXX |
| EBITDA | $209M | XXX | $184M | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 20% | XXX | XXX | XXX |
| EBIT Margin | 19% | XXX | 18% | XXX | XXX | XXX |
| Net Profit | $129M | XXX | $114M | XXX | XXX | XXX |
| Net Margin | 13% | XXX | 12% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Workman Stock Performance
Workman has current market cap of $4B, and enterprise value of $3B.
Market Cap Evolution
Workman's stock price is $44.56.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3B | $4B | -0.1% | XXX | XXX | XXX | $1.40 |
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 TrialWorkman Valuation Multiples
Workman trades at 3.1x EV/Revenue multiple, and 14.6x EV/EBITDA.
EV / Revenue (LTM)
Workman Financial Valuation Multiples
As of April 30, 2026, Workman has market cap of $4B and EV of $3B.
Equity research analysts estimate Workman's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Workman has a P/E ratio of 28.2x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $4B | XXX | $4B | XXX | XXX | XXX |
| EV (current) | $3B | XXX | $3B | XXX | XXX | XXX |
| EV/Revenue | 3.1x | XXX | 3.3x | XXX | XXX | XXX |
| EV/EBITDA | 14.6x | XXX | 16.6x | XXX | XXX | XXX |
| EV/EBIT | 16.5x | XXX | 18.5x | XXX | XXX | XXX |
| EV/Gross Profit | 8.3x | XXX | 9.5x | XXX | XXX | XXX |
| P/E | 28.2x | XXX | 31.8x | XXX | XXX | XXX |
| EV/FCF | 30.7x | XXX | 27.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Workman 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.
Workman Margins & Growth Rates
Workman's revenue in the last 12 month grew by 10%.
Workman's revenue per employee in the last FY averaged $2.8M, while opex per employee averaged $0.5M for the same period.
Workman's rule of 40 is 32% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Workman's rule of X is 49% (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).
Workman Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 10% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 20% | XXX | XXX | XXX |
| EBITDA Growth | 12% | XXX | 12% | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 32% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 49% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $2.8M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.5M | XXX | XXX | XXX |
| S&M Expenses to Revenue | — | XXX | 1% | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 6% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 18% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Workman Public Comps
See public comps and valuation multiples for other Specialty Stores comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Workman | XXX | XXX | XXX | XXX | XXX | XXX |
| Jumbo Greece | XXX | XXX | XXX | XXX | XXX | XXX |
| Bath & Body Works | XXX | XXX | XXX | XXX | XXX | XXX |
| Frasers Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Academy Sports + Outdoors | XXX | XXX | XXX | XXX | XXX | XXX |
| Signet Jewelers | 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 M&A Activity
Workman acquired XXX companies to date.
Last acquisition by Workman was on XXXXXXXX, XXXXX. Workman acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Workman
| 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 TrialWorkman Investment Activity
Workman invested in XXX companies to date.
Workman made its latest investment on XXXXXXXX, XXXXX. Workman invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Workman
| 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 Workman
| 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 over 328 employees. |
| Is Workman publicly listed? | Yes, Workman is a public company listed on Tokyo Stock Exchange. |
| 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? | Workman main competitors are Jumbo Greece, Bath & Body Works, Frasers Group, Academy Sports + Outdoors. |
| What is the current market cap of Workman? | Workman's current market cap is $4B. |
| What is the current revenue of Workman? | Workman's last 12 months revenue is $995M. |
| What is the current revenue growth of Workman? | Workman revenue growth (NTM/LTM) is 10%. |
| What is the current EV/Revenue multiple of Workman? | Current revenue multiple of Workman is 3.1x. |
| Is Workman profitable? | Yes, Workman is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Workman? | Workman's last 12 months EBITDA is $209M. |
| What is Workman's EBITDA margin? | Workman's last 12 months EBITDA margin is 21%. |
| What is the current EV/EBITDA multiple of Workman? | Current EBITDA multiple of Workman is 14.6x. |
| What is the current FCF of Workman? | Workman's last 12 months FCF is $100M. |
| What is Workman's FCF margin? | Workman's last 12 months FCF margin is 10%. |
| What is the current EV/FCF multiple of Workman? | Current FCF multiple of Workman is 30.7x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.