OpenWork Inc.

OpenWork Inc.

TTSE:5139
938.00
JPY
-12.00
(-1.26%)
19.39BMarket Cap
Nov 12Next Earn
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
71.05
82.75
109.21
137.65
166.35
223.59
- -
Basic EPS, GAAP
8.1
12.52
21.6
28.92
35.57
40.22
- -
Free Cash Flow per Basic Share
14.01
9.61
29.34
34.67
36.96
67.8
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
125.21
136.68
227.01
269.74
304.7
331.55
368
Tangible Book Value per Share
125.21
136.68
227.01
269.74
304.7
331.55
351.01
Basic Weighted Avg Shares
21
19
19
21
21
21
21
Sales/Revenue/Turnover
1,461
1,536
2,037
2,922
3,542
4,654
- -
Operating Margin (%)
16.27
21.11
30.02
29.3
28.97
25.77
- -
Depreciation Expense
18
6
6
9
14
16
- -
Net Income, GAAP
167
232
403
614
757
837
- -
Effective Tax Rate (%)
32.18
28.35
31.69
28.07
26.26
30.22
- -
Profit Margin (%)
11.4
15.13
19.78
21.01
21.38
17.99
- -
Working Capital
2,455
2,719
4,555
5,569
6,264
6,646
7,126
LT Debt
- -
- -
- -
- -
- -
- -
155
Total Equity
2,574
2,810
4,669
5,726
6,460
6,869
7,641
Return on Invested Capital (%)
- -
8.46
10.82
11.47
12.08
12.13
- -
Return on Capital (%)
- -
8.63
10.78
11.81
12.43
12.56
- -
Return on Common Equity (%)
- -
8.63
10.78
11.81
12.43
12.56
- -

Capital Structure

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
ST Debt
- -
- -
20
LT Borrowings
- -
- -
155
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
21
21
21
Market Capitalization
13,225
18,188
19,393

Working Capital

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
Total Current Assets
6,423
- -
8,833
Cash, Cash Equivalents & STI
5,957
- -
8,056
Accounts Receivable, Net
384
- -
609
Inventories
- -
- -
- -
Total Current Liabilities
458
- -
1,706
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
20
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
23.42%
6.33%
Free Cash Flow
- -
57.92%
79.3%
Net Income, GAAP
- -
39.84%
10.52%
Sales/Revenue/Turnover
- -
26.76%
31.39%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
779
910
- -
- -
3,542
2025
- -
- -
- -
- -
4,654
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2.12
12.98
- -
- -
35.57
2025
- -
- -
- -
- -
40.22
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Haruki Ohsawa
Full Time Employees
148
Sector
Technology services
Industry
Internet software/Services
Address
2-24-12, Shibuya Scramble Square Tokyo TY Japan 150-6139
IPO Date
Dec 16, 2022
Business
OpenWork Inc. (5139.T) operates a working data platform business in Japan, providing employee review-based services for job matching, recruitment, and organizational analytics. Founded in 2007 and headquartered in Shibuya-ku, Tokyo, the company offers core products including OpenWork, a leading platform aggregating over 10 million company reviews, salary data, overtime hours, and evaluation scores for job seekers and employers; OpenWork Recruiting, a success-based scouting service enabling companies to send direct offers using review insights; and Job Satisfaction LAB, which delivers quantitative and qualitative research reports on workplace trends. It also provides organizational management tools for PDCA cycle support, competitor analysis, and alternative data for financial markets and ESG investing, primarily serving Japanese listed companies, job seekers, hedge funds, and HR professionals through its proprietary database. As a subsidiary of Link and Motivation Inc., OpenWork maintains offices in Tokyo and Osaka, focusing on the domestic market with expansion into human capital analytics. The company reports strong financial performance, with revenue of JPY 4.11 billion and net income of JPY 1.01 billion in the latest trailing twelve months, alongside 28% net income growth over five years driven by high earnings retention. In recent developments, OpenWork sustains robust stock momentum with a 39% share price rally over three months as of mid-2025, reflecting efficient management and reinvestment strategies amid Japan's SaaS sector growth.