Open Up Group Inc.

TSE:2154 Stock Report

Market Cap: JP¥158.3b

Open Up Group Future Growth

Future criteria checks 2/6

Open Up Group is forecast to grow earnings and revenue by 5.1% and 7.3% per annum respectively. EPS is expected to grow by 5.1% per annum. Return on equity is forecast to be 15.2% in 3 years.

Key information

5.1%

Earnings growth rate

5.08%

EPS growth rate

Professional Services earnings growth12.7%
Revenue growth rate7.3%
Future return on equity15.21%
Analyst coverage

Low

Last updated05 Jun 2026

Recent future growth updates

Recent updates

Analysis Article • Dec 17

Open Up Group (TSE:2154) Will Pay A Dividend Of ¥35.00

The board of Open Up Group Inc. ( TSE:2154 ) has announced that it will pay a dividend on the 2nd of March, with...
Analysis Article • Nov 10

Open Up Group's (TSE:2154) Dividend Will Be ¥35.00

The board of Open Up Group Inc. ( TSE:2154 ) has announced that it will pay a dividend of ¥35.00 per share on the 2nd...
Analysis Article • Oct 05

Open Up Group (TSE:2154) Is Due To Pay A Dividend Of ¥35.00

Open Up Group Inc.'s ( TSE:2154 ) investors are due to receive a payment of ¥35.00 per share on 2nd of March. This will...
Analysis Article • Oct 03

A Look At The Intrinsic Value Of Open Up Group Inc. (TSE:2154)

Key Insights The projected fair value for Open Up Group is JP¥1,728 based on 2 Stage Free Cash Flow to Equity Open Up...
Analysis Article • Jul 30

Is Now The Time To Look At Buying Open Up Group Inc. (TSE:2154)?

Open Up Group Inc. ( TSE:2154 ), is not the largest company out there, but it received a lot of attention from a...
Analysis Article • Feb 06

Open Up Group Inc. (TSE:2154) Not Flying Under The Radar

There wouldn't be many who think Open Up Group Inc.'s ( TSE:2154 ) price-to-earnings (or "P/E") ratio of 14.6x is worth...
Analysis Article • Dec 02

Open Up Group (TSE:2154) Has Announced A Dividend Of ¥30.00

Open Up Group Inc. ( TSE:2154 ) will pay a dividend of ¥30.00 on the 3rd of March. This will take the annual payment to...
Analysis Article • Nov 17

Open Up Group (TSE:2154) Will Pay A Dividend Of ¥30.00

Open Up Group Inc. ( TSE:2154 ) will pay a dividend of ¥30.00 on the 3rd of March. This will take the dividend yield to...
Analysis Article • Oct 10

Open Up Group (TSE:2154) Will Pay A Dividend Of ¥30.00

The board of Open Up Group Inc. ( TSE:2154 ) has announced that it will pay a dividend of ¥30.00 per share on the 3rd...
Analysis Article • Oct 03

Shareholders Can Be Confident That Open Up Group's (TSE:2154) Earnings Are High Quality

The subdued stock price reaction suggests that Open Up Group Inc.'s ( TSE:2154 ) strong earnings didn't offer any...
Analysis Article • Aug 04

We Think Open Up Group (TSE:2154) Can Stay On Top Of Its Debt

The external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...
Analysis Article • May 12

Open Up Group (TSE:2154) Has Announced That It Will Be Increasing Its Dividend To ¥35.00

Open Up Group Inc. ( TSE:2154 ) has announced that it will be increasing its periodic dividend on the 12th of September...
Analysis Article • Apr 25

Open Up Group's (TSE:2154) Dividend Will Be Increased To ¥35.00

Open Up Group Inc. ( TSE:2154 ) will increase its dividend on the 12th of September to ¥35.00, which is 6.1% higher...
Analysis Article • Apr 11

Open Up Group's (TSE:2154) Dividend Will Be Increased To ¥35.00

The board of Open Up Group Inc. ( TSE:2154 ) has announced that it will be increasing its dividend by 6.1% on the 12th...
Analysis Article • Mar 28

Open Up Group (TSE:2154) Will Pay A Larger Dividend Than Last Year At ¥35.00

Open Up Group Inc.'s ( TSE:2154 ) periodic dividend will be increasing on the 12th of September to ¥35.00, with...
Analysis Article • Feb 27

Open Up Group's (TSE:2154) Upcoming Dividend Will Be Larger Than Last Year's

Open Up Group Inc. ( TSE:2154 ) has announced that it will be increasing its periodic dividend on the 12th of September...

Earnings and Revenue Growth Forecasts

TSE:2154 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
6/30/2028191,93813,641N/A15,3724
6/30/2027178,58413,30815,10014,5264
6/30/2026168,27012,502N/A17,2414
3/31/2026166,41713,53716,37817,304N/A
12/31/2025170,48913,15816,53217,507N/A
9/30/2025180,74812,94915,50316,560N/A
6/30/2025187,95412,55913,12314,159N/A
3/31/2025193,36310,97912,05713,023N/A
12/31/2024189,20910,91515,83416,768N/A
9/30/2024180,26210,61914,31615,154N/A
6/30/2024173,22510,43618,44719,177N/A
3/31/2024168,4369,90418,78619,451N/A
12/31/2023166,3999,67416,05716,761N/A
9/30/2023164,0269,61615,13215,874N/A
6/30/2023161,6899,53314,87115,598N/A
3/31/2023149,75111,576N/AN/AN/A
12/31/2022146,4019,85516,53617,233N/A
9/30/2022142,9668,254N/AN/AN/A
6/30/2022148,5736,97514,93615,501N/A
3/31/2022154,4002,959N/AN/AN/A
12/31/2021140,0623,1997,7568,200N/A
9/30/2021121,9672,864N/AN/AN/A
6/30/202195,1102,6113,2033,510N/A
3/31/202178,6033,150N/AN/AN/A
12/31/202078,4291,4835,0825,292N/A
9/30/202079,1321,172N/AN/AN/A
6/30/202081,7551,3354,4554,819N/A
3/31/202082,7541,837N/AN/AN/A
12/31/201982,2393,354N/A4,814N/A
9/30/201983,2453,795N/AN/AN/A
6/30/201981,5963,706N/A5,028N/A
3/31/201979,3443,805N/AN/AN/A
12/31/201875,9333,257N/A4,366N/A
9/30/201872,1032,621N/AN/AN/A
6/30/201865,3632,569N/A5,144N/A
3/31/201859,3392,336N/AN/AN/A
12/31/201752,2402,509N/A3,065N/A
9/30/201744,7382,323N/AN/AN/A
6/30/201743,0351,923N/A2,274N/A
3/31/201738,9971,718N/AN/AN/A
12/31/201636,0691,606N/A2,032N/A
9/30/201633,4221,556N/AN/AN/A
6/30/201630,1431,523N/A1,418N/A
3/31/201627,9831,427N/AN/AN/A
12/31/201525,4461,244N/A1,227N/A
9/30/201523,0041,061N/AN/AN/A
6/30/201520,8191,024N/A1,209N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 2154's forecast earnings growth (5.1% per year) is above the savings rate (0.8%).

Earnings vs Market: 2154's earnings (5.1% per year) are forecast to grow slower than the JP market (9.2% per year).

High Growth Earnings: 2154's earnings are forecast to grow, but not significantly.

Revenue vs Market: 2154's revenue (7.3% per year) is forecast to grow faster than the JP market (6% per year).

High Growth Revenue: 2154's revenue (7.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 2154's Return on Equity is forecast to be low in 3 years time (15.2%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/06/05 17:07
End of Day Share Price 2026/06/05 00:00
Earnings2026/03/31
Annual Earnings2025/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Open Up Group Inc. is covered by 6 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullDaiwa Securities Co. Ltd.
Hiroyuki TeradaHaitong International Research Limited
Yoko MizoguchiIchiyoshi Research Institute Inc.