Subscribe

Open Up Group Inc. (2154.T)

JPY1,961.00 +20.00 (+1.03%)
JP JPX Industrials Staffing & Employment Services
Address Tokyo Toranomon Global Square 105-0021
Minato, JP
CEO Hiroshi Sato
IPO 2007-06-06
ISIN JP3635580008

Explore sections of this company profile

Description

Based in Tokyo, Japan, and established in 1959, BeNext-Yumeshin Group Co. is a comprehensive provider of human resource and technical services for the technology and manufacturing sectors, operating both domestically and internationally. The company's core offerings include supplying engineers, managing subcontracted projects, delivering outsourcing solutions, and talent acquisition. Beyond these services, BeNext-Yumeshin Group is also involved in automotive software development and actively promotes employment opportunities for individuals with disabilities. The organization rebranded from BeNEXT Group Inc. to its current name in April 2021.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,961.00 +20.00 (+1.03%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
209.3K
Beta
0.62
Float Shares
53.70M
Free Float %
63.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.49% +3.34% +3.46% -3.54% +1.96% +0.16% +1.96% -5.25% +32.56% +158.72% +772.73%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,961.00
DCF (Unlevered) 5,916.21 +201.7%
DCF (Levered) 10,388.41 +429.8%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.85
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Staffing & Employment Services: +6.6%
    +8.5% Q1'26: -8.9% (vs Q1'25)
  • EPS growth Staffing & Employment Services: +8.8%
    +6.5% Q1'26: +15.9% (vs Q1'25)
  • FCF margin Staffing & Employment Services: +28.5%
    +8.1% Q1'26: -0.2% (vs Q1'25)
  • EBIT margin Staffing & Employment Services: +6.8%
    +8.3% Q1'26: +11.0% (vs Q1'25)
  • ROIC Staffing & Employment Services: +10.9%
    +17.7% Q1'26: +17.8% (vs Q1'25)
  • Share dilution Staffing & Employment Services: +0.6%
    +0.2% Q1'26: -2.2% (vs Q1'25)
  • Debt / EBITDA Staffing & Employment Services: -0.99×
    0.42× Q1'26: 0.48× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.59) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,916.21 Current price: 1,961.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
4 Rev. Ana.
5 EPS Ana.
Jun 2027
4 Rev. Ana.
5 EPS Ana.
Jun 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
20.82B
est: 21.00B (-0.9%)
30.14B
est: 30.23B (-0.3%)
43.04B
est: 41.92B (+2.7%)
65.36B
est: 65.54B (-0.3%)
81.60B
est: 81.02B (+0.7%)
81.76B
est: 81.76B (0.0%)
98.89B
est: 95.05B (+4.0%)
148.57B
est: 150.81B (-1.5%)
150.70B
est: 164.69B (-8.5%)
173.23B
est: 172.56B (+0.4%)
187.95B
est: 189.89B (-1.0%)
168.32B
166.38B – 171.21B
-11.4% YoY
179.77B
175.39B – 185.21B
+6.8% YoY
194.80B
194.80B – 194.80B
+8.4% YoY
EBITDA
1.68B
est: 637.20M (+163.9%)
2.89B
est: 917.11M (+215.3%)
3.75B
est: 1.27B (+194.5%)
5.09B
est: 1.99B (+156.1%)
6.76B
est: 2.46B (+174.9%)
5.88B
est: 2.48B (+136.8%)
6.73B
est: 2.88B (+133.2%)
12.56B
est: 4.58B (+174.6%)
13.68B
est: 5.00B (+173.8%)
16.45B
est: 14.99B (+9.7%)
18.04B
est: 16.49B (+9.4%)
14.62B
14.45B – 14.87B
-11.4% YoY
15.61B
15.23B – 16.09B
+6.8% YoY
16.92B
16.92B – 16.92B
+8.4% YoY
EBIT
1.60B
est: 303.83M (+425.8%)
2.55B
est: 437.30M (+482.9%)
3.22B
est: 606.43M (+431.0%)
4.30B
est: 948.25M (+353.3%)
5.72B
est: 1.17B (+388.0%)
4.67B
est: 1.18B (+294.5%)
4.84B
est: 1.38B (+252.2%)
9.56B
est: 2.18B (+337.9%)
11.44B
est: 2.38B (+380.2%)
14.30B
est: 12.25B (+16.7%)
15.63B
est: 13.48B (+16.0%)
11.95B
11.81B – 12.15B
-11.4% YoY
12.76B
12.45B – 13.15B
+6.8% YoY
13.83B
13.83B – 13.83B
+8.4% YoY
Net Income
1.02B
est: 2.19B (-53.3%)
1.52B
est: 3.38B (-54.9%)
1.92B
est: 4.22B (-54.4%)
2.57B
est: 5.80B (-55.7%)
3.71B
est: 7.66B (-51.6%)
1.34B
est: 3.31B (-59.7%)
-27.12B
est: 3.59B (-855.3%)
6.98B
est: 5.77B (+20.9%)
9.53B
est: 9.53B (+0.0%)
11.77B
est: 10.62B (+10.8%)
12.56B
est: 11.49B (+9.3%)
12.45B
11.48B – 14.08B
+8.3% YoY
13.37B
12.07B – 15.57B
+7.4% YoY
13.59B
13.49B – 14.16B
+1.7% YoY
SGA
3.22B
est: 3.35B (-4.0%)
4.58B
est: 4.82B (-5.1%)
5.97B
est: 6.69B (-10.8%)
8.83B
est: 10.46B (-15.6%)
10.95B
est: 12.93B (-15.3%)
10.92B
est: 13.05B (-16.3%)
12.70B
est: 15.17B (-16.3%)
21.98B
est: 24.07B (-8.7%)
23.35B
est: 26.28B (-11.1%)
25.73B
est: 25.42B (+1.2%)
29.48B
est: 27.98B (+5.4%)
24.80B
24.51B – 25.23B
-11.4% YoY
26.49B
25.84B – 27.29B
+6.8% YoY
28.70B
28.70B – 28.70B
+8.4% YoY
EPS
26.70
est: 25.23 (+5.8%)
39.46
est: 38.85 (+1.6%)
49.59
est: 48.48 (+2.3%)
64.31
est: 66.63 (-3.5%)
87.46
est: 87.99 (-0.6%)
31.32
est: 38.06 (-17.7%)
-494.84
est: 41.27 (-1,299.0%)
78.30
est: 66.32 (+18.1%)
109.12
est: 100.37 (+8.7%)
135.76
est: 123.22 (+10.2%)
144.55
est: 131.58 (+9.9%)
140.47
131.92 – 161.80
+6.8% YoY
149.31
138.78 – 178.94
+6.3% YoY
158.03
155.00 – 162.81
+5.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-11 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-08 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-07 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-01 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-04-30 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-04-28 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-15 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-14 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-13 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-10 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-09 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-08 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
16.44B
OE per share TTM
190.88
Owner's Yield
11.15%
Maintenance CapEx ratio
9.80%
Maint CapEx / Avg PPE
2.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
477.5K
Shares Outstanding
84.95M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yutaka Nishida Chairman, President, CEO & Head of the IT Infrastructure Unit 73M male
Hiroshi Sato Chief Financial Officer & Director 44M male
Akio Takeya Corporate Officer of Finance
Matsumoto Mitsuyoshi Corporate Officer of Human Resources
Noriyuki Murai Corporate Officer of Internal Audit & Sustainability male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits