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 $2.5B
LTM EBITDA $292M
$2.8B
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 (LTM) of $2.5B and a last 12-month EBITDA of $292M.
In the most recent fiscal year, U-Next Holdings achieved revenue of $2.2B and an EBITDA of $263M.
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 | $2.5B | XXX | $2.2B | XXX | XXX | XXX |
| Gross Profit | $847M | XXX | $804M | XXX | XXX | XXX |
| Gross Margin | 34% | XXX | 36% | XXX | XXX | XXX |
| EBITDA | $292M | XXX | $263M | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | 12% | XXX | XXX | XXX |
| EBIT | $218M | XXX | $200M | XXX | XXX | XXX |
| EBIT Margin | 9% | XXX | 9% | XXX | XXX | XXX |
| Net Profit | $119M | XXX | $105M | XXX | XXX | XXX |
| Net Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $69.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, U-Next Holdings's stock price is JPY 2174 (or $15).
U-Next Holdings has current market cap of JPY 392B (or $2.7B), and EV of JPY 415B (or $2.8B).
See U-Next Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.8B | $2.7B | XXX | XXX | XXX | XXX | $0.66 |
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 TrialAs of May 30, 2025, U-Next Holdings has market cap of $2.7B and EV of $2.8B.
U-Next Holdings's trades at 1.2x EV/Revenue multiple, and 10.4x EV/EBITDA.
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 22.7x.
See valuation multiples for U-Next Holdings and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $2.7B | XXX | $2.7B | XXX | XXX | XXX |
| EV (current) | $2.8B | XXX | $2.8B | XXX | XXX | XXX |
| EV/Revenue | 1.1x | XXX | 1.2x | XXX | XXX | XXX |
| EV/EBITDA | 9.7x | XXX | 10.4x | XXX | XXX | XXX |
| EV/EBIT | 13.1x | XXX | 13.7x | XXX | XXX | XXX |
| EV/Gross Profit | 3.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 22.7x | XXX | 24.2x | XXX | XXX | XXX |
| EV/FCF | 90.5x | XXX | 78.1x | 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.
Start Free TrialU-Next Holdings's last 12 month revenue growth is 11%
U-Next Holdings's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.1M for the same period.
U-Next Holdings's rule of 40 is 22% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
U-Next Holdings's rule of X is 39% (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 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | 12% | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | 17% | XXX | XXX | XXX |
| Rule of 40 | 22% | XXX | 22% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 39% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | 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.
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.
Start Free Trial| 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 $2.7B |
| What is the current revenue of U-Next Holdings? | U-Next Holdings's last 12 months revenue is $2.5B. |
| What is the current revenue growth of U-Next Holdings? | U-Next Holdings revenue growth (NTM/LTM) is 11%. |
| What is the current EV/Revenue multiple of U-Next Holdings? | Current revenue multiple of U-Next Holdings is 1.1x. |
| Is U-Next Holdings profitable? | Yes, U-Next Holdings is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of U-Next Holdings? | U-Next Holdings's last 12 months EBITDA is $292M. |
| What is U-Next Holdings's EBITDA margin? | U-Next Holdings's last 12 months EBITDA margin is 12%. |
| What is the current EV/EBITDA multiple of U-Next Holdings? | Current EBITDA multiple of U-Next Holdings is 9.7x. |
| What is the current FCF of U-Next Holdings? | U-Next Holdings's last 12 months FCF is $31.5M. |
| What is U-Next Holdings's FCF margin? | U-Next Holdings's last 12 months FCF margin is 1%. |
| What is the current EV/FCF multiple of U-Next Holdings? | Current FCF multiple of U-Next Holdings is 90.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
