Stock 3926 OPENDOOR INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials OpenDoor Inc.

Equities

3926

JP3173560008

Internet Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
722 JPY +1.12% Intraday chart for OpenDoor Inc. +1.55% -7.67%
Feb. 28 Opendoor Inc. Announces Direct Collaboration with the Airline Ticket Reservation Website Provided by Fuji Dream Airlines Co., Ltd CI
2023 OpenDoor Inc. Reports Earnings Results for the First Quarter Ended June 30, 2023 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 104,125 22,888 56,910 58,709 48,257 22,392 - -
Enterprise Value (EV) 1 99,406 17,238 53,992 55,691 45,270 22,392 22,392 22,392
P/E ratio 94.7 x 24.7 x -87.3 x -108 x -1,081 x -314 x 451 x 97.6 x
Yield - - - - - - - -
Capitalization / Revenue 21 x 4.64 x 50.7 x 48.9 x 23.5 x 8.45 x 7.34 x 6.59 x
EV / Revenue 21 x 4.64 x 50.7 x 48.9 x 23.5 x 8.45 x 7.34 x 6.59 x
EV / EBITDA - - - -100,781,387 x - - - -
EV / FCF - - - 578,342,314 x - - - -
FCF Yield - - - 0% - - - -
Price to Book 20 x 3.74 x 9.17 x 11.6 x 8.53 x - - -
Nbr of stocks (in thousands) 30,990 31,014 31,014 31,014 31,014 31,014 - -
Reference price 2 3,360 738.0 1,835 1,893 1,556 722.0 722.0 722.0
Announcement Date 5/10/19 5/14/20 5/12/21 5/11/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,969 4,936 1,122 1,201 2,055 2,650 3,050 3,400
EBITDA - - - -582.5 - - - -
EBIT 1 1,703 1,538 -772 -653 -52 - 100 350
Operating Margin 34.27% 31.16% -68.81% -54.37% -2.53% - 3.28% 10.29%
Earnings before Tax (EBT) 1,764 1,540 -708 -541 -1 - - -
Net income 1 1,099 925 -652 -544 -44 -70 50 230
Net margin 22.12% 18.74% -58.11% -45.3% -2.14% -2.64% 1.64% 6.76%
EPS 2 35.48 29.85 -21.03 -17.57 -1.440 -2.300 1.600 7.400
Free Cash Flow - - - 101.5 - - - -
FCF margin - - - 8.45% - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 5/10/19 5/14/20 5/12/21 5/11/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 2,785 459 297 529 357 315 441 523 964 501 590 652 751 1,403 538 709
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 987 -470 -160 -395 -110 -148 -49 9 -40 -42 30 14 117 131 -26 -105
Operating Margin 35.44% -102.4% -53.87% -74.67% -30.81% -46.98% -11.11% 1.72% -4.15% -8.38% 5.08% 2.15% 15.58% 9.34% -4.83% -14.81%
Earnings before Tax (EBT) 988 -421 - -323 -89 - -34 - -9 -27 - 20 - 136 -26 -
Net income 1 615 -445 -127 -324 -91 -129 -35 12 -23 -38 17 - 73 73 -27 -116
Net margin 22.08% -96.95% -42.76% -61.25% -25.49% -40.95% -7.94% 2.29% -2.39% -7.58% 2.88% - 9.72% 5.2% -5.02% -16.36%
EPS 19.85 -14.37 - -10.47 -2.910 - -1.140 - -0.7600 -1.230 - 0.0300 - 2.370 -0.8700 -
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 11/8/19 11/6/20 11/5/21 11/5/21 2/4/22 5/11/22 8/5/22 11/4/22 11/4/22 2/3/23 5/12/23 8/4/23 11/10/23 11/10/23 2/9/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 4,719 5,650 2,918 3,018 2,987 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - 102 - - - -
ROE (net income / shareholders' equity) 23.5% 16.3% -10.6% -9.7% -0.8% -1.3% 0.9% 3.9%
ROA (Net income/ Total Assets) 30.2% 23.6% -10.5% -8.97% -0.02% - 1.6% 5.3%
Assets 1 3,634 3,921 6,188 6,065 258,976 - 3,125 4,340
Book Value Per Share 168.0 197.0 200.0 164.0 182.0 - - -
Cash Flow per Share 2 37.40 31.90 -18.90 -15.30 -0.2300 -1.000 3.200 9.400
Capex 1 36 38 58 16.2 14.6 70 70 70
Capex / Sales 0.72% 0.77% 5.17% 1.35% 0.71% 2.64% 2.3% 2.06%
Announcement Date 5/10/19 5/14/20 5/12/21 5/11/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for OpenDoor Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
OPENDOOR INC. Stock OpenDoor Inc.
-7.67% 142M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+12.15% 144B
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 32.51B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 3926 Stock
  4. Financials OpenDoor Inc.