Switch theme
Sign up to access all valuation multiples
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.
2017
6.3K+
LTM Revenue $2.4B
LTM EBITDA $276M
$2.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
U-Next Holdings has a last 12-month revenue of $2.4B and a last 12-month EBITDA of $276M.
In the most recent fiscal year, U-Next Holdings achieved revenue of $2.2B and an EBITDA of $255M.
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| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.8B | $2.2B | XXX | XXX | XXX |
| Gross Profit | $562M | $641M | XXX | XXX | XXX |
| Gross Margin | 31% | 30% | XXX | XXX | XXX |
| EBITDA | $197M | $255M | XXX | XXX | XXX |
| EBITDA Margin | 11% | 12% | XXX | XXX | XXX |
| Net Profit | $57.7M | $72.8M | XXX | XXX | XXX |
| Net Margin | 3% | 3% | XXX | XXX | XXX |
| Net Debt | $220M | $78.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, U-Next Holdings's stock price is JPY 1916 (or $13).
U-Next Holdings has current market cap of JPY 346B (or $2.3B), and EV of JPY 369B (or $2.4B).
See U-Next Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.4B | $2.3B | XXX | XXX | XXX | XXX | $0.62 |
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 15, 2025, U-Next Holdings has market cap of $2.3B and EV of $2.4B.
U-Next Holdings's trades at 1.0x LTM EV/Revenue multiple, and 8.9x LTM EBITDA.
Analysts estimate U-Next Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for U-Next Holdings and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.4B | XXX | XXX | XXX |
| EV/Revenue | 1.1x | XXX | XXX | XXX |
| EV/EBITDA | 9.3x | XXX | XXX | XXX |
| P/E | 21.5x | XXX | XXX | XXX |
| P/E/Growth | 1.9x | XXX | XXX | XXX |
| EV/FCF | 58.2x | 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 UpU-Next Holdings's NTM/LTM revenue growth is 10%
U-Next Holdings's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, U-Next 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 U-Next Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for U-Next Holdings and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 18% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 29% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 22% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | 27% | 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 | |
| Alpha Dhabi | XXX | XXX | XXX | XXX | XXX | XXX |
| IHC | XXX | XXX | XXX | XXX | XXX | XXX |
| SGH | XXX | XXX | XXX | XXX | XXX | XXX |
| ABB India | XXX | XXX | XXX | XXX | XXX | XXX |
| Bosh India | 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.
U-Next Holdings acquired XXX companies to date.
Last acquisition by U-Next Holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . U-Next 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 U-Next Holdings founded? | U-Next Holdings was founded in 2017. |
| Where is U-Next Holdings headquartered? | U-Next Holdings is headquartered in Japan. |
| How many employees does U-Next Holdings have? | As of today, U-Next Holdings has 6.3K+ employees. |
| Who is the CEO of U-Next Holdings? | U-Next Holdings's CEO is Mr. Yasuhide Uno. |
| Is U-Next Holdings publicy listed? | Yes, U-Next Holdings is a public company listed on TKS. |
| What is the stock symbol of U-Next Holdings? | U-Next Holdings trades under 9418 ticker. |
| When did U-Next Holdings go public? | U-Next Holdings went public in 2014. |
| Who are competitors of U-Next Holdings? | Similar companies to U-Next Holdings include e.g. Alpha Dhabi, IHC, SGH, ABB India. |
| What is the current market cap of U-Next Holdings? | U-Next Holdings's current market cap is $2.3B |
| What is the current revenue of U-Next Holdings? | U-Next Holdings's last 12-month revenue is $2.4B. |
| What is the current EBITDA of U-Next Holdings? | U-Next Holdings's last 12-month EBITDA is $276M. |
| What is the current EV/Revenue multiple of U-Next Holdings? | Current revenue multiple of U-Next Holdings is 1.0x. |
| What is the current EV/EBITDA multiple of U-Next Holdings? | Current EBITDA multiple of U-Next Holdings is 8.9x. |
| What is the current revenue growth of U-Next Holdings? | U-Next Holdings revenue growth between 2023 and 2024 was 18%. |
| Is U-Next Holdings profitable? | Yes, U-Next 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.
