BNXYF (Open Up Group) EBIT: $114 Mil (TTM As of Mar. 2026)


BNXYF Open Up Group Inc BNXYF
72 GF Score
Price $12.38
GF Value $12.73
! 3 Warning Signs
View Full Analysis

What is Open Up Group EBIT?

Open Up Group BNXYF 72 EBIT is $114 Mil as of Mar. 2026. GuruFocus rates BNXYF with a GF Score™ of 72/100 and a GF Value™ of $12.73. The stock has 3 warning signs investors should review.

Open Up Group's earnings before interest and taxes (EBIT) for the three months ended in Mar. 2026 was $30 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Mar. 2026 was $114 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Open Up Group's annualized ROC % for the quarter that ended in Mar. 2026 was 11.59%. Open Up Group's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 396.16%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. Open Up Group's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 11.94%.

Open Up Group  (OTCPK:BNXYF) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Open Up Group's annualized ROC % for the quarter that ended in Mar. 2026 is calculated as:

ROC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=116.508 * ( 1 - 30.32% )/( (717.443 + 683.112)/ 2 )
=81.1827744/700.2775
=11.59 %

where

Invested Capital(Q: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=804.823 - 26.636 - ( 146.606 - max(0, 240.439 - 301.183+146.606))
=717.443

Invested Capital(Q: Mar. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=768.773 - 22.365 - ( 115.343 - max(0, 212.052 - 275.348+115.343))
=683.112

Note: The Operating Income data used here is four times the quarterly (Mar. 2026) data.

2. Joel Greenblatt's definition of Return on Capital:

Open Up Group's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 is calculated as:

ROC (Joel Greenblatt) %(Q: Mar. 2026 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Dec. 2025  Q: Mar. 2026
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=118.576/( ( (31.177 + max(-53.793, 0)) + (28.686 + max(-20.538, 0)) )/ 2 )
=118.576/( ( 31.177 + 28.686 )/ 2 )
=118.576/29.9315
=396.16 %

where Working Capital is:

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(128.827 + 0 + 25.75) - (26.636 + 0 + 181.734)
=-53.793

Working Capital(Q: Mar. 2026 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(132.774 + 0 + 27.231) - (22.365 + 0 + 158.178)
=-20.538

When net working capital is negative, 0 is used.

Note: The EBIT data used here is four times the quarterly (Mar. 2026) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

Open Up Group's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Mar. 2026 )
=114.092/955.596
=11.94 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Open Up Group EBIT Related Terms

Open Up Group EBIT Historical Data

* Premium members only.

The historical data trend for Open Up Group's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Open Up Group EBIT Chart

Open Up Group Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
EBIT
Get a 7-Day Free Trial Premium Member Only Premium Member Only -226.68 77.79 89.36 93.27 114.04

Open Up Group Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 26.64 23.57 28.46 32.42 29.64

BNXYF vs KFY, RHI, TNET: EBIT Comparison

For the Staffing & Employment Services subindustry, Open Up Group's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Open Up Group EV-to-EBIT vs Business Services Industry

For the Business Services industry and Industrials sector, Open Up Group's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where Open Up Group's EV-to-EBIT falls into.


BNXYF
72GF Score
Open Up Group Inc BNXYF
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Open Up Group EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was $114 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of $114 Mil mean?
Open Up Group (BNXYF) has a EBIT of $114 Mil as of Mar. 2026. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Open Up Group.
Is Open Up Group's EBIT too high?
Open Up Group's current EBIT is $114 Mil. Overall, Open Up Group has a GF Score™ of 72/100, reflecting its overall financial health beyond just this single metric.
How does Open Up Group's EBIT compare to KFY and RHI?
Open Up Group's EBIT of $114 Mil can be compared against companies in the Business Services industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for a Business Services company?
A good EBIT depends on the Business Services industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Open Up Group. Open Up Group's current EBIT is $114 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Open Up Group stock overvalued right now?
Open Up Group (BNXYF) has a current EBIT of $114 Mil. The stock's GF Value™ is $12.73, compared to a current price of $12.38 — trading 2.7% below its estimated fair value. The current EBIT is $114 Mil. Open Up Group's overall GF Score™ is 72/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For Open Up Group (BNXYF), the current EBIT is $114 Mil as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Open Up Group (BNXYF) Overvalued in 2026?

Based on GuruFocus' analysis, Open Up Group stock appears to be undervalued. The current stock price of $12.38 is trading 2.7% below its estimated GF Value™ of $12.73.

Key valuation signals for BNXYF:

  • EBIT: $114 Mil
  • GF Value™: $12.73 vs. price of $12.38 (2.7% below fair value)
  • GF Score™: 72/100 with 3 warning signs

No single metric tells the full story. See the BNXYF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Open Up Group Business Description

Other Exchanges 2154:Japan
Address 2-14-1 Higashi Shimbashi, NBF Commodio Shiodome, Minato-ku, Tokyo, JPN, 105-0021
Open Up Group Inc provides human resource services and outsourcing or contracting services for manufacturing companies in Japan and overseas. The business segments of the company include: Mechatronics/IT field: it includes workers dispatching, contracting, consignment business such as development design engineers. Construction area segment includes construction management engineer business / CAD operator dispatch business for customers in construction industry. Manufacturing Area segment includes manufacturing site contracting and dispatch business for customers in manufacturing industry Temporary staffing, outsourcing and referral business for technology and manufacturing fields.
72GF Score

Get the complete analysis for BNXYF

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$12.38
Price
$12.73
GF Value