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 $962M
LTM EBITDA $197M
$3.1B
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 (LTM) of $962M and a last 12-month EBITDA of $197M.
In the most recent fiscal year, Workman achieved revenue of $948M and an EBITDA of $193M.
Workman expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Workman valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $962M | XXX | $948M | XXX | XXX | XXX |
| Gross Profit | $358M | XXX | $354M | XXX | XXX | XXX |
| Gross Margin | 37% | XXX | 37% | XXX | XXX | XXX |
| EBITDA | $197M | XXX | $193M | XXX | XXX | XXX |
| EBITDA Margin | 20% | XXX | 20% | XXX | XXX | XXX |
| EBIT | $175M | XXX | $169M | XXX | XXX | XXX |
| EBIT Margin | 18% | XXX | 18% | XXX | XXX | XXX |
| Net Profit | $121M | XXX | $117M | XXX | XXX | XXX |
| Net Margin | 13% | XXX | 12% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 16, 2025, Workman's stock price is JPY 6500 (or $45).
Workman has current market cap of JPY 530B (or $3.7B), and EV of JPY 452B (or $3.1B).
See Workman trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.1B | $3.7B | XXX | XXX | XXX | XXX | $1.48 |
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 July 16, 2025, Workman has market cap of $3.7B and EV of $3.1B.
Workman's trades at 3.3x EV/Revenue multiple, and 16.4x EV/EBITDA.
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 30.3x.
See valuation multiples for Workman and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $3.7B | XXX | $3.7B | XXX | XXX | XXX |
| EV (current) | $3.1B | XXX | $3.1B | XXX | XXX | XXX |
| EV/Revenue | 3.3x | XXX | 3.3x | XXX | XXX | XXX |
| EV/EBITDA | 15.9x | XXX | 16.4x | XXX | XXX | XXX |
| EV/EBIT | 17.9x | XXX | 18.8x | XXX | XXX | XXX |
| EV/Gross Profit | 8.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 30.3x | XXX | 31.8x | XXX | XXX | XXX |
| EV/FCF | 2029.9x | XXX | 27.7x | 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 TrialWorkman's last 12 month revenue growth is 5%
Workman's revenue per employee in the last FY averaged $2.9M, while opex per employee averaged $0.6M for the same period.
Workman's rule of 40 is 26% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Workman's rule of X is 34% (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 Workman and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 20% | XXX | 20% | XXX | XXX | XXX |
| EBITDA Growth | 13% | XXX | 10% | XXX | XXX | XXX |
| Rule of 40 | 26% | XXX | 26% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 34% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $2.9M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.6M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 1% | 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 | 20% | 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.
Start Free Trial| 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 $3.7B |
| What is the current revenue of Workman? | Workman's last 12 months revenue is $962M. |
| What is the current revenue growth of Workman? | Workman revenue growth (NTM/LTM) is 5%. |
| What is the current EV/Revenue multiple of Workman? | Current revenue multiple of Workman is 3.3x. |
| 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 $197M. |
| What is Workman's EBITDA margin? | Workman's last 12 months EBITDA margin is 20%. |
| What is the current EV/EBITDA multiple of Workman? | Current EBITDA multiple of Workman is 15.9x. |
| What is the current FCF of Workman? | Workman's last 12 months FCF is $1.5M. |
| What is Workman's FCF margin? | Workman's last 12 months FCF margin is 0%. |
| What is the current EV/FCF multiple of Workman? | Current FCF multiple of Workman is 2029.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
