Valuation m-up holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 16/03/2026 GMT			5-day change	1st Jan Change
665.00 ^JPY	-3.62%		-4.59%	-26.76%

02-20	M-up holdings, Inc. authorizes a Buyback Plan.	CI
02-20	M-up holdings, Inc. announces an Equity Buyback for 1,450,000 shares, representing 2.04% for ¥1,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	26,510	37,340	41,147	44,625	62,411	48,837	-
Change	-	40.85%	10.19%	8.45%	39.85%	-21.75%	-
Enterprise Value (EV)	21,690	30,598	34,218	35,845	50,084	48,837	48,837
Change	-	41.07%	11.83%	4.76%	39.72%	-2.49%	0%
P/E ratio	42.2x	38.2x	37.6x	30.2x	37.6x	14.7x	12.6x
PBR	6.23x	7.33x	6.67x	7.03x	8.1x	-	-
PEG	-	0.7x	3.1x	0.8x	2.8x	0x	0.8x
Capitalization / Revenue	2.15x	2.75x	2.58x	2.4x	2.42x	1.5x	1.31x
EV / Revenue	0x	0x	0x	0x	0x	1.5x	1.31x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.06x	7.78x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	2.875	3.5	5	6.75	9	13	14
Rate of return	0.78%	0.68%	0.88%	1.09%	1.03%	1.88%	2.03%
EPS ²	8.695	13.51	15.12	20.53	23.29	46.9	54.7
Distribution rate	33.1%	25.9%	33.1%	32.9%	38.6%	27.7%	25.6%
Net sales ¹	12,325	13,574	15,936	18,574	25,782	32,600	37,200
EBITDA	-	-	-	3,339	-	-	-
EBIT ¹	1,107	1,679	2,074	2,825	4,065	5,390	6,280
Net income ¹	633	976	1,093	1,481	1,664	3,330	3,880
Net Debt	-4,820	-6,742	-6,929	-8,780	-12,327	-	-
Reference price ²	366.88	516.50	569.00	620.50	875.00	690.00	690.00
Nbr of stocks (in thousands)	72,259	72,294	72,314	71,918	71,326	70,778	-
Announcement Date	14/05/21	13/05/22	15/05/23	15/05/24	15/05/25	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
M-UP HOLDINGS, INC.	14.71x	-	-	1.88%	306M
TENCENT HOLDINGS LIMITED	20.12x	5.68x	13x	1%	637B
NETFLIX, INC.	30.3x	7.88x	23.68x	-.--%	402B
UBER TECHNOLOGIES, INC.	21.79x	2.55x	13.48x	-.--%	151B
PROSUS N.V.	12x	14.63x	144.14x	0.33%	125B
SPOTIFY TECHNOLOGY S.A.	34.67x	4.33x	27.01x	-.--%	106B
AIRBNB, INC.	25.51x	4.66x	13.26x	-.--%	75.72B
DOORDASH, INC.	63.46x	3.58x	17.62x	-.--%	70.1B
SK SQUARE CO., LTD.	9.18x	36.18x	7.71x	-.--%	47.03B
NASPERS LIMITED	9.55x	4.53x	47.61x	0.46%	43.77B
Average	24.13x	9.34x	34.17x	0.37%	165.81B
Weighted average by Cap.	24.55x	7.22x	27.37x	0.42%