Valuation m-up holdings, Inc.

Equities

Delayed Japan Exchange Other stock markets 06:30:00 11/12/2025 GMT			5-day change	1st Jan Change
1,655.00 ^JPY	-1.49%		-6.02%	+0.79%

11-14	M-up holdings, Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI
11-14	M-up holdings, Inc. Revises Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2026	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	59,586	-
Change	-	40.85%	10.19%	8.45%	39.85%	-4.53%	-
Enterprise Value (EV)	21,690	30,598	34,218	35,845	50,084	59,586	59,586
Change	-	41.07%	11.83%	4.76%	39.72%	18.97%	0%
P/E ratio	42.2x	38.2x	37.6x	30.2x	37.6x	17.9x	15.4x
PBR	6.23x	7.33x	6.67x	7.03x	8.1x	-	-
PEG	-	0.7x	3.1x	0.8x	2.8x	0x	0.9x
Capitalization / Revenue	2.15x	2.75x	2.58x	2.4x	2.42x	1.83x	1.6x
EV / Revenue	0x	0x	0x	0x	0x	1.83x	1.6x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.1x	9.49x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	5.75	7	10	13.5	18	26	28
Rate of return	0.78%	0.68%	0.88%	1.09%	1.03%	1.55%	1.67%
EPS ²	17.39	27.02	30.25	41.06	46.58	93.8	109.4
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	733.75	1,033.00	1,138.00	1,241.00	1,750.00	1,680.00	1,680.00
Nbr of stocks (in thousands)	36,129	36,147	36,157	35,959	35,663	35,468	-
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.	17.91x	-	-	1.55%	381M
TENCENT HOLDINGS LIMITED	22.89x	6.4x	14.64x	0.88%	700B
NETFLIX, INC.	36.59x	9.53x	30.76x	-.--%	424B
UBER TECHNOLOGIES, INC.	15.6x	3.4x	20.26x	-.--%	175B
PROSUS N.V.	13.56x	16.76x	165.58x	0.29%	134B
SPOTIFY TECHNOLOGY S.A.	71.52x	5.92x	45.97x	-.--%	126B
DOORDASH, INC.	97.59x	6.8x	33.77x	-.--%	94.95B
AIRBNB, INC.	30.93x	5.5x	15.65x	-.--%	77.35B
NASPERS LIMITED	10.41x	5.14x	55.84x	0.38%	48.35B
KUAISHOU TECHNOLOGY	14.56x	1.64x	7.88x	0.35%	37.26B
Average	33.15x	6.79x	43.37x	0.34%	181.6B
Weighted average by Cap.	31.80x	7.42x	34.22x	0.38%