U-Next Holdings - Public Comps and Valuation Multiples

U-Next Holdings Overview

About U-Next Holdings

U-Next Holdings Co Ltd is a social Dx company whose business domain through management integration, it has expanded its business into five segments that includes store service business, communications business, commercial systems business, content distribution business, and energy business.

Founded

2017

HQ

Employees

6.3K+

Website

unext-hd.co.jp

Sectors

Diversified Industrials

Financials

LTM Revenue $2.6B

LTM EBITDA $287M

EV

$2.5B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

U-Next Holdings Financials

As of September 2025, U-Next Holdings reported last 12-month revenue of $2.6B and EBITDA of $287M.

In the same period, U-Next Holdings generated $857M in LTM gross profit and $121M in net income.

See U-Next Holdings valuation multiples based on analyst estimates

U-Next Holdings P&L

In the most recent fiscal year, U-Next Holdings reported revenue of $2.1B and EBITDA of $251M.

U-Next Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX

See U-Next Holdings valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$2.6B	XXX	$2.1B	XXX	XXX	XXX
Gross Profit	$857M	XXX	$769M	XXX	XXX	XXX
Gross Margin	33%	XXX	36%	XXX	XXX	XXX
EBITDA	$287M	XXX	$251M	XXX	XXX	XXX
EBITDA Margin	11%	XXX	12%	XXX	XXX	XXX
EBIT	$210M	XXX	$191M	XXX	XXX	XXX
EBIT Margin	8%	XXX	9%	XXX	XXX	XXX
Net Profit	$121M	XXX	$101M	XXX	XXX	XXX
Net Margin	5%	XXX	5%	XXX	XXX	XXX
Net Debt	XXX	XXX	$66.6M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for U-Next Holdings including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $2.6B. EBITDA for the last twelve months was $287M. In the most recent fiscal year, U-Next Holdings achieved $2.1B in revenue and $251M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$2.6B	Analyst estimates available to subscribers	$2.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$857M	Analyst estimates available to subscribers	$769M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	33.1% gross margin	Analyst estimates available to subscribers	35.9% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$287M	Analyst estimates available to subscribers	$251M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	11.1% EBITDA margin	Analyst estimates available to subscribers	11.7% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$210M	Analyst estimates available to subscribers	$191M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	8.1% EBIT margin	Analyst estimates available to subscribers	8.9% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$121M	Analyst estimates available to subscribers	$101M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	4.7% net profit margin	Analyst estimates available to subscribers	4.7% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$66.6M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for U-Next Holdings

This financial data table provides comprehensive performance metrics for U-Next Holdings, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

U-Next Holdings generated $2.6B in revenue over the last twelve months.
The company achieved $287M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $857M.
Net income over the last twelve months reached $121M.

Fiscal Year Performance

In the most recent fiscal year, U-Next Holdings reported $2.1B in total revenue.
Fiscal year EBITDA was $251M.
The company maintained a gross profit margin of 35.9% in the most recent fiscal year.
EBITDA margin for the fiscal year was 11.7%.
Net profit margin reached 4.7% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for U-Next Holdings. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

U-Next Holdings Stock Performance

U-Next Holdings has current market cap of JPY 374B (or $2.5B), and EV of JPY 388B (or $2.5B).

Market Cap Evolution

U-Next Holdings Stock Data

As of October 17, 2025, U-Next Holdings's stock price is JPY 2075 (or $14).

See U-Next Holdings trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$2.5B	$2.5B	XXX	XXX	XXX	XXX	$0.67

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

U-Next Holdings Valuation Multiples

U-Next Holdings's trades at 1.3x EV/Revenue multiple, and 11.9x EV/EBITDA.

See valuation multiples for U-Next Holdings and 15K+ public comps

U-Next Holdings Financial Valuation Multiples

As of October 17, 2025, U-Next Holdings has market cap of $2.5B and EV of $2.5B.

Equity research analysts estimate U-Next Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

U-Next Holdings has a P/E ratio of 20.3x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$2.5B	XXX	$2.5B	XXX	XXX	XXX
EV (current)	$2.5B	XXX	$2.5B	XXX	XXX	XXX
EV/Revenue	1.0x	XXX	1.3x	XXX	XXX	XXX
EV/EBITDA	8.9x	XXX	11.9x	XXX	XXX	XXX
EV/EBIT	12.1x	XXX	16.1x	XXX	XXX	XXX
EV/Gross Profit	3.0x	XXX	n/a	XXX	XXX	XXX
P/E	20.3x	XXX	30.1x	XXX	XXX	XXX
EV/FCF	52.8x	XXX	115.3x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get U-Next Holdings Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

U-Next Holdings Margins & Growth Rates

U-Next Holdings's last 12 month revenue growth is 8%

U-Next Holdings's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

U-Next Holdings's rule of 40 is 19% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

U-Next Holdings's rule of X is 30% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for U-Next Holdings and other 15K+ public comps

U-Next Holdings Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	8%	XXX	21%	XXX	XXX	XXX
EBITDA Margin	11%	XXX	11%	XXX	XXX	XXX
EBITDA Growth	5%	XXX	20%	XXX	XXX	XXX
Rule of 40	19%	XXX	19%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	30%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.3M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	27%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial