3661
mup holdings. Inc,
株式会社エムアップホールディングスm-up holdings, Inc. engages in the development and distribution of mobile and PC content, and e-commerce businesses in Japan. It operates through two segments, Contents Business and the Electronic Ticketing Business. The Contents segment distributes business for mobile terminals and mail-order sales using mobile phones and PCs. The Electronic Ticket segment offers electronic tickets, ticket trading, and various related services. It is also involved in the official fan site management, including fan clubs, fan sites, official sites, official artist apps, etc.; sale of CD, DVD, Blu-rays, and lottery items; and development and operation of content, applications, and web services that utilize various IP such as anime and characters. In addition, the company provides contract development services, such as WEB, VOD, applications, games, etc.; and introduction support services for VR/AR and AI technology, etc. Further, the company offers apparel, licensing, and OEM and manufacturing business production services. m-up holdings, Inc. was founded in 2004 and is headquartered in Tokyo, Japan.
Price
¥629
Market Cap
¥22.4B
Ent. Value
—
Net Cash
est
—
Shares Out.
35.7M
P / E
13.5×
EV / EBIT
—
P / Book
2.91×
P / NCAV
5.81×
Div. Yield
2.86%
Financials
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Net Sales | ¥25.8B | ¥18.6B | ¥15.9B | ¥13.6B |
| Cost of Sales | ¥18.0B | ¥12.5B | ¥10.9B | ¥9.2B |
| Gross Profit | ¥7.8B | ¥6.1B | ¥5.0B | ¥4.3B |
| SG&A | ¥3.8B | ¥3.2B | ¥3.0B | ¥2.7B |
| Operating Income | ¥4.1B | ¥2.8B | ¥2.1B | ¥1.7B |
| Non-Operating Income | ¥56M | ¥46M | ¥24M | ¥44M |
| Interest Income | ¥7M | — | — | — |
| Non-Operating Expenses | ¥9M | ¥3M | ¥31M | ¥6M |
| Ordinary Income | ¥4.1B | ¥2.9B | ¥2.1B | ¥1.7B |
| Pre-tax Income | ¥3.2B | ¥2.8B | ¥2.1B | ¥1.7B |
| Income Taxes | ¥1.3B | ¥1.0B | ¥777M | ¥633M |
| Current Tax | ¥1.6B | ¥1.1B | ¥917M | ¥695M |
| Deferred Tax | ¥-354M | ¥-51M | ¥-140M | ¥-62M |
| Net Income (owners) | ¥1.7B | ¥1.5B | ¥1.1B | ¥976M |
| Minority Interest | ¥279M | ¥283M | ¥197M | ¥102M |
| Comprehensive Income | ¥2.4B | ¥1.1B | ¥1.4B | ¥1.1B |
| EBITDA | ¥4.4B | ¥3.3B | ¥2.6B | ¥2.1B |
| Goodwill Amort. (J-GAAP) | ¥109M | ¥218M | ¥218M | ¥219M |
| EPS | ¥46.58 | ¥41.06 | ¥30.25 | ¥27.02 |
| Shares Outstanding | 35.7M | 36.0M | 36.2M | 36.2M |
| Shares Issued (total) | 36.5M | 36.5M | 36.5M | 36.5M |
| Treasury Shares | 0.8M | 0.5M | 0.3M | 0.3M |