Loading...
XJPX2154
Market cap986mUSD
Jan 21, Last price  
1,807.00JPY
1D
1.29%
1Q
-7.24%
Jan 2017
117.58%
IPO
764.59%
Name

Open Up Group Inc

Chart & Performance

D1W1MN
XJPX:2154 chart
P/E
13.34
P/S
0.91
EPS
135.48
Div Yield, %
2.54%
Shrs. gr., 5y
15.36%
Rev. gr., 5y
16.25%
Revenues
173.23b
+7.13%
12,384,701,00011,015,413,00011,262,546,00013,588,804,00015,459,470,00014,915,969,00017,645,475,00020,819,077,00030,143,636,00043,035,463,00065,363,585,00081,596,000,00081,755,000,00095,110,000,000148,573,000,000161,689,000,000173,225,000,000
Net income
11.77b
+23.44%
461,906,00080,182,000284,224,000427,885,000354,342,000460,400,000797,463,0001,024,821,0001,523,833,0001,923,956,0002,569,249,0003,706,000,0001,335,000,0002,611,000,0006,975,000,0009,533,000,00011,768,000,000
CFO
19.18b
+22.95%
192,999,000-118,862,000377,411,000232,785,000477,649,000777,855,000861,418,0001,209,396,0001,418,674,0002,274,942,0005,144,831,0005,028,000,0004,819,000,0003,510,000,00015,501,000,00015,598,000,00019,177,000,000
Dividend
Jun 27, 20250 JPY/sh

Profile

BeNext-Yumeshin Group Co. engages in engineer dispatching, subcontracting, outsourcing, and recruiting business for the technology and manufacturing fields in Japan and internationally. It is also involved in the development of automotive software; and dispatching, placement, and introduction of personnel. In addition, the company offers employment for disabled people. The company was formerly known as BeNEXT Group Inc. and changed its name to BeNext-Yumeshin Group Co. in April 2021. BeNext-Yumeshin Group Co. was founded in 1959 and is based in Tokyo, Japan.
URL
https://www.openupgroup.co.jp/
IPO date
Jun 01, 2007
Employees
29,084
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
173,225,000
7.13%
161,689,000
8.83%
148,573,000
56.21%
Cost of revenue
156,777,000
149,675,000
139,017,000
Unusual Expense (Income)
NOPBT
16,448,000
12,014,000
9,556,000
NOPBT Margin
9.50%
7.43%
6.43%
Operating Taxes
4,075,000
3,559,000
3,192,000
Tax Rate
24.78%
29.62%
33.40%
NOPAT
12,373,000
8,455,000
6,364,000
Net income
11,768,000
23.44%
9,533,000
36.67%
6,975,000
167.14%
Dividends
(4,596,000)
(3,968,000)
(3,969,000)
Dividend yield
2.66%
2.16%
2.96%
Proceeds from repurchase of equity
(5,000)
(4,039,000)
(8,922,000)
BB yield
0.00%
2.20%
6.66%
Debt
Debt current
1,606,000
1,415,000
1,257,000
Long-term debt
30,000
2,163,000
2,916,000
Deferred revenue
3,183,000
3,241,000
Other long-term liabilities
4,470,000
1,576,000
1,526,000
Net debt
(24,426,000)
(17,664,000)
(14,669,000)
Cash flow
Cash from operating activities
19,177,000
15,598,000
15,501,000
CAPEX
(581,000)
(727,000)
(565,000)
Cash from investing activities
(5,029,000)
611,000
(2,161,000)
Cash from financing activities
(8,889,000)
(12,667,000)
(22,046,000)
FCF
12,103,000
8,839,000
6,904,000
Balance
Cash
21,506,000
17,295,000
13,643,000
Long term investments
4,556,000
3,947,000
5,199,000
Excess cash
17,400,750
13,157,550
11,413,350
Stockholders' equity
(1,195,000)
(9,213,000)
(14,743,000)
Invested Capital
80,647,000
78,240,000
82,928,000
ROIC
15.57%
10.49%
7.35%
ROCE
20.70%
17.40%
14.01%
EV
Common stock shares outstanding
86,836
87,573
89,387
Price
1,987.00
-5.25%
2,097.00
39.89%
1,499.00
17.57%
Market cap
172,542,818
-6.04%
183,639,860
37.05%
133,990,453
91.74%
EV
148,264,818
166,106,860
119,356,453
EBITDA
18,598,000
14,256,000
12,564,000
EV/EBITDA
7.97
11.65
9.50
Interest
169,000
128,000
183,000
Interest/NOPBT
1.03%
1.07%
1.92%