Valuation m-up holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 19/06/2025 BST			5-day change	1st Jan Change
2,163.00 ^JPY	+3.64%		+1.55%	+31.73%

05-21	M-up holdings, Inc.'s Equity Buyback announced on May 19, 2025, has closed with 155,300 shares, representing 0.44% for ¥299.85 million.	CI
05-21	Tranche Update on m-up holdings, Inc.'s Equity Buyback Plan announced on May 19, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	24,543	19,371	26,510	37,340	41,147	44,625
Change	-	-21.07%	36.86%	40.85%	10.19%	8.45%
Enterprise Value (EV) ¹	19,186	14,501	21,690	30,598	34,218	35,845
Change	-	-24.42%	49.58%	41.07%	11.83%	4.76%
P/E ratio	-9.89x	41.1x	42.2x	38.5x	38.1x	30.6x
PBR	5.66x	4.19x	6.18x	7.28x	6.64x	6.99x
PEG	-	-0x	1.2x	0.7x	3.4x	0.9x
Capitalization / Revenue	3.55x	1.75x	2.15x	2.75x	2.58x	2.4x
EV / Revenue	2.77x	1.31x	1.76x	2.25x	2.15x	1.93x
EV / EBITDA	33.4x	13.8x	14.8x	14.9x	13.3x	10.7x
EV / EBIT	47.3x	19.9x	19.6x	18.2x	16.5x	12.6x
EV / FCF	4.8x	-22.9x	8.09x	16.7x	35.2x	11.6x
FCF Yield	20.8%	-4.37%	12.4%	6%	2.84%	8.59%
Dividend per Share ²	5.5	5.5	5.75	7	10	13.5
Rate of return	0.81%	1.04%	0.78%	0.68%	0.88%	1.09%
EPS ²	-68.71	12.91	17.38	26.82	29.87	40.52
Distribution rate	-8%	42.6%	33.1%	26.1%	33.5%	33.3%
Net sales ¹	6,919	11,061	12,325	13,574	15,936	18,574
EBITDA ¹	574	1,047	1,470	2,054	2,569	3,351
EBIT ¹	406	728	1,108	1,680	2,075	2,837
Net income ¹	-2,269	470	633	976	1,093	1,481
Net Debt ¹	-5,357	-4,870	-4,820	-6,742	-6,929	-8,780
Reference price ²	679.75	531.25	733.75	1,033.00	1,138.00	1,241.00
Nbr of stocks (in thousands)	36,105	36,462	36,129	36,147	36,157	35,959
Announcement Date	27/06/19	29/06/20	29/06/21	29/06/22	29/06/23	27/06/24

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.	-	-	-	-	512M
TENCENT HOLDINGS LIMITED	20.49x	5.61x	13.02x	0.96%	588B
NETFLIX, INC.	47.82x	11.85x	38.13x	-.--%	520B
UBER TECHNOLOGIES, INC.	29.19x	3.4x	19.92x	-.--%	174B
SPOTIFY TECHNOLOGY S.A.	71.11x	6.69x	48.96x	-.--%	146B
PROSUS N.V.	16.94x	20.28x	320.82x	0.22%	122B
DOORDASH, INC.	102.89x	6.7x	31.83x	-.--%	93.47B
AIRBNB, INC.	31.43x	5.98x	17.18x	-.--%	81.58B
NASPERS LIMITED	13.01x	6.28x	146.64x	0.32%	46.33B
COSTAR GROUP, INC.	483.03x	9.77x	80.14x	-.--%	33.57B
Average	90.66x	8.51x	79.63x	0.17%	180.56B
Weighted average by Cap.	46.22x	8.44x	50.51x	0.33%