Switch theme
Sign up to access all valuation multiples
m-up holdings Inc is engaged in Content business, e-commerce business, electronic ticket business, other businesses. It is involved in the official fan site management; entertainment website management; management of music/video distribution site; e-book label management; production of digital contents; and application creation for smartphones. The company also engages in fan club Website operation; YouTube channel construction; and Website creation.
2004
216
LTM Revenue $162M
LTM EBITDA n/a
$374M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
m-up holdings has a last 12-month revenue of $162M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, m-up holdings achieved revenue of $123M and an EBITDA of $22.2M.
m-up holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See m-up holdings valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $106M | $123M | XXX | XXX | XXX |
| Gross Profit | $28.9M | $33.4M | XXX | XXX | XXX |
| Gross Margin | 27% | 27% | XXX | XXX | XXX |
| EBITDA | $17.1M | $22.2M | XXX | XXX | XXX |
| EBITDA Margin | 16% | 18% | XXX | XXX | XXX |
| Net Profit | $6.5M | $7.3M | XXX | XXX | XXX |
| Net Margin | 6% | 6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 18, 2025, m-up holdings's stock price is JPY 1896 (or $13).
m-up holdings has current market cap of JPY 67.6B (or $449M), and EV of JPY 56.2B (or $374M).
See m-up holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $374M | $449M | XXX | XXX | XXX | XXX | $0.39 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 18, 2025, m-up holdings has market cap of $449M and EV of $374M.
m-up holdings's trades at 2.3x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate m-up holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for m-up holdings and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $374M | XXX | XXX | XXX |
| EV/Revenue | 2.5x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 35.2x | XXX | XXX | XXX |
| P/E/Growth | 1.8x | XXX | XXX | XXX |
| EV/FCF | 20.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign Upm-up holdings's NTM/LTM revenue growth is 9%
m-up holdings's revenue per employee for the last fiscal year averaged $0.6M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, m-up holdings's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate m-up holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for m-up holdings and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 17% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 30% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.6M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 17% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Mixed Martial Arts Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Gumtree Australia | XXX | XXX | XXX | XXX | XXX | XXX |
| Gumtree Australia | XXX | XXX | XXX | XXX | XXX | XXX |
| Stock3 | XXX | XXX | XXX | XXX | XXX | XXX |
| Meb Corporation | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
m-up holdings acquired XXX companies to date.
Last acquisition by m-up holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . m-up holdings acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was m-up holdings founded? | m-up holdings was founded in 2004. |
| Where is m-up holdings headquartered? | m-up holdings is headquartered in Japan. |
| How many employees does m-up holdings have? | As of today, m-up holdings has 216 employees. |
| Is m-up holdings publicy listed? | Yes, m-up holdings is a public company listed on TKS. |
| What is the stock symbol of m-up holdings? | m-up holdings trades under 3661 ticker. |
| When did m-up holdings go public? | m-up holdings went public in 2012. |
| Who are competitors of m-up holdings? | Similar companies to m-up holdings include e.g. Mixed Martial Arts Group, Gumtree Australia, Gumtree Australia, Stock3. |
| What is the current market cap of m-up holdings? | m-up holdings's current market cap is $449M |
| What is the current revenue of m-up holdings? | m-up holdings's last 12-month revenue is $162M. |
| What is the current EV/Revenue multiple of m-up holdings? | Current revenue multiple of m-up holdings is 2.3x. |
| What is the current revenue growth of m-up holdings? | m-up holdings revenue growth between 2023 and 2024 was 17%. |
| Is m-up holdings profitable? | Yes, m-up holdings is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
