Loading...
XJPX3661
Market cap348mUSD
Jan 17, Last price  
1,525.00JPY
1D
-0.97%
1Q
15.88%
Jan 2017
908.26%
IPO
1,083.89%
Name

M-up Holdings Inc

Chart & Performance

D1W1MN
XJPX:3661 chart
P/E
36.72
P/S
2.93
EPS
41.53
Div Yield, %
0.89%
Shrs. gr., 5y
1.79%
Rev. gr., 5y
21.84%
Revenues
18.57b
+16.55%
2,748,297,0003,603,871,0004,278,020,0003,537,170,0003,712,293,0003,736,311,0003,711,780,0003,683,767,0006,919,005,00011,061,851,00012,325,512,00013,574,294,00015,936,000,00018,574,000,000
Net income
1.48b
+35.50%
202,314,000261,011,000374,473,000266,635,000359,509,000226,161,000310,217,00096,994,000-2,269,766,000470,361,000633,139,000976,000,0001,093,000,0001,481,000,000
CFO
2.99b
+105.35%
268,091,000317,180,000317,736,000765,876,000-902,000346,009,000352,845,000244,648,0001,442,110,000128,867,0001,975,087,0002,569,712,0001,457,000,0002,992,000,000
Dividend
Mar 28, 20250 JPY/sh

Profile

m-up holdings, Inc. engages in the mobile and PC content distribution, and e-commerce businesses in Japan. The company is also 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. In addition, it engages in the fan club Website operation; YouTube channel construction; and Website creation business. Further, the company is involved in the e-commerce activities consisting of the sale of CD, DVD, and goods; the management of collection brand site; planning and production of goods; and various mail order site management, as well as electronic ticket business. m-up holdings, Inc. was founded in 2004 and is headquartered in Tokyo, Japan.
URL
https://m-upholdings.co.jp/
IPO date
Mar 14, 2012
Employees
246
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
18,574,000
16.55%
15,936,000
17.40%
13,574,294
10.13%
Cost of revenue
14,146,000
12,464,000
10,642,540
Unusual Expense (Income)
NOPBT
4,428,000
3,472,000
2,931,754
NOPBT Margin
23.84%
21.79%
21.60%
Operating Taxes
1,034,000
777,000
633,055
Tax Rate
23.35%
22.38%
21.59%
NOPAT
3,394,000
2,695,000
2,298,699
Net income
1,481,000
35.50%
1,093,000
11.99%
976,000
54.15%
Dividends
(360,000)
(252,000)
(207,603)
Dividend yield
0.80%
0.61%
0.56%
Proceeds from repurchase of equity
(239,000)
9,298
BB yield
0.53%
-0.02%
Debt
Debt current
(3,542,000)
(2,859,842)
Long-term debt
Deferred revenue
Other long-term liabilities
133,000
51,000
48,994
Net debt
(10,676,000)
(12,772,000)
(11,261,881)
Cash flow
Cash from operating activities
2,992,000
1,457,000
2,569,712
CAPEX
(171,000)
(640,000)
(557,920)
Cash from investing activities
(604,000)
(1,069,000)
(459,825)
Cash from financing activities
(586,000)
(149,000)
(191,604)
FCF
1,426,000
3,098,783
3,418,650
Balance
Cash
8,780,000
6,929,000
6,742,039
Long term investments
1,896,000
2,301,000
1,660,000
Excess cash
9,747,300
8,433,200
7,723,324
Stockholders' equity
3,765,000
9,628,000
2,398,308
Invested Capital
3,511,000
(5,840,200)
(200,826)
ROIC
214.68%
ROCE
60.22%
129.41%
127.71%
EV
Common stock shares outstanding
36,082
36,155
36,144
Price
1,241.00
9.05%
1,138.00
10.16%
1,033.00
40.78%
Market cap
44,778,142
8.83%
41,144,844
10.20%
37,337,025
39.70%
EV
34,862,142
35,422,844
26,848,876
EBITDA
4,942,000
3,966,000
3,306,443
EV/EBITDA
7.05
8.93
8.12
Interest
Interest/NOPBT