Subscribe

m-up holdings, Inc. (3661.T)

JPY755.00 -7.00 (-0.92%)
JP JPX Communication Services Internet Content & Information
Address Shibuya Nantokyu Building 150-0002
Tokyo, JP
CEO Koichiro Mito
IPO 2012-03-14
ISIN JP3167310006

Explore sections of this company profile

Description

m-up holdings, Inc., established in Tokyo, Japan, in 2004, focuses on digital content distribution for both mobile and PC platforms, alongside a robust e-commerce presence. The company's diverse digital services encompass the operation of official fan and entertainment websites, managing music and video distribution sites, and overseeing e-book labels. They are also involved in the creation of digital content, development of smartphone applications, construction of YouTube channels, and general website design. Their e-commerce division handles the sale of CDs, DVDs, and various merchandise, manages collection brand websites, plans and produces goods, operates multiple mail-order sites, and facilitates electronic ticketing services.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY755.00 -7.00 (-0.92%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
870.3K
Beta
-0.20
Float Shares
60.34M
Free Float %
85.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-8.70% -10.82% -12.73% -3.41% -25.09% -29.08% -28.70% -1.66% +111.88% +853.85% +1,154.09%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
755.00
DCF (Unlevered) 3,040.93 +302.8%
DCF (Levered) 4,558.52 +503.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.48
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✓ MOAT relativo
  • Revenue growth Internet Content & Information: +9.7%
    +23.0% Q1'26: +21.5% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    +81.4% Q1'26: +3,829.0% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +20.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    +15.8% Q1'26: +12.0% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    Q1'26: -51.8% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    -0.7% Q1'26: -2.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.30) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,040.93 Current price: 755.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2017
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
3.71B
est: 5.80B (-36.0%)
3.71B
est: 4.84B (-23.4%)
11.06B
est: 10.30B (+7.4%)
12.33B
est: 12.30B (+0.2%)
13.57B
est: 14.00B (-3.0%)
15.94B
est: 15.10B (+5.5%)
18.57B
est: 18.29B (+1.5%)
25.78B
est: 24.28B (+6.2%)
30.99B
30.99B – 30.99B
+27.6% YoY
33.41B
33.41B – 33.41B
+7.8% YoY
35.87B
35.87B – 35.87B
+7.4% YoY
38.48B
38.48B – 38.48B
+7.3% YoY
41.28B
41.28B – 41.28B
+7.3% YoY
EBITDA
655.77M
est: 871.80M (-24.8%)
534.66M
est: 727.95M (-26.6%)
1.05B
est: 1.55B (-32.2%)
1.47B
est: 1.85B (-20.5%)
2.05B
est: 2.10B (-2.4%)
2.57B
est: 2.27B (+13.2%)
3.34B
est: 2.75B (+21.5%)
3.61B
est: 3.65B (-1.2%)
4.66B
4.66B – 4.66B
+27.6% YoY
5.02B
5.02B – 5.02B
+7.8% YoY
5.39B
5.39B – 5.39B
+7.4% YoY
5.78B
5.78B – 5.78B
+7.3% YoY
6.21B
6.21B – 6.21B
+7.3% YoY
EBIT
605.84M
est: 721.12M (-16.0%)
426.01M
est: 602.13M (-29.3%)
729.68M
est: 1.28B (-43.0%)
1.11B
est: 1.53B (-27.6%)
1.68B
est: 1.74B (-3.5%)
2.07B
est: 1.88B (+10.5%)
2.83B
est: 2.27B (+24.2%)
3.24B
est: 3.02B (+7.4%)
3.85B
3.85B – 3.85B
+27.6% YoY
4.15B
4.15B – 4.15B
+7.8% YoY
4.46B
4.46B – 4.46B
+7.4% YoY
4.78B
4.78B – 4.78B
+7.3% YoY
5.13B
5.13B – 5.13B
+7.3% YoY
Net Income
359.51M
est: 837.09M (-57.1%)
310.22M
est: 23.14M (+1,240.7%)
470.36M
est: 533.35M (-11.8%)
633.14M
est: 699.51M (-9.5%)
976.00M
est: 932.69M (+4.6%)
1.09B
est: 1.35B (-19.3%)
1.48B
est: 1.50B (-1.6%)
1.67B
est: 2.06B (-19.2%)
2.93B
2.93B – 2.93B
+42.2% YoY
3.16B
3.16B – 3.16B
+8.0% YoY
3.48B
3.48B – 3.48B
+10.1% YoY
3.80B
3.80B – 3.80B
+9.0% YoY
4.14B
4.14B – 4.14B
+9.0% YoY
SGA
837.00M
est: 1.06B (-20.8%)
841.70M
est: 882.56M (-4.6%)
2.20B
est: 1.88B (+17.2%)
2.59B
est: 2.24B (+15.5%)
2.67B
est: 2.55B (+4.6%)
2.96B
est: 2.75B (+7.5%)
3.22B
est: 3.33B (-3.5%)
3.75B
est: 4.42B (-15.2%)
5.65B
5.65B – 5.65B
+27.6% YoY
6.09B
6.09B – 6.09B
+7.8% YoY
6.54B
6.54B – 6.54B
+7.4% YoY
7.01B
7.01B – 7.01B
+7.3% YoY
7.52B
7.52B – 7.52B
+7.3% YoY
EPS
6.42
est: 23.43 (-72.6%)
5.21
est: 0.65 (+703.9%)
6.47
est: 14.93 (-56.6%)
8.70
est: 19.58 (-55.6%)
13.51
est: 26.10 (-48.2%)
15.12
est: 37.89 (-60.1%)
20.53
est: 21.05 (-2.5%)
23.28
est: 29.05 (-19.9%)
41.30
41.30 – 41.30
+42.2% YoY
44.60
44.60 – 44.60
+8.0% YoY
49.10
49.10 – 49.10
+10.1% YoY
53.50
53.50 – 53.50
+9.0% YoY
58.30
58.30 – 58.30
+9.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-14 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-13 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-12 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-11 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-08 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-07 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-05-01 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-30 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-28 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-27 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-24 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5
2026-04-15 B+ 3/5 5/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
357.65M
OE per share TTM
5.00
Owner's Yield
0.71%
Maintenance CapEx ratio
15.93%
Maint CapEx / Avg PPE
6.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 34 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.09% 597.6K 0.24%
2 Dimensional - International Vector Equity ETF DXIV 0.02% 44.8K 0.53%
3 State Street SPDR S&P International Small Cap ETF GWX 0.02% 178.0K 0.40%
4 iShares Digitalisation UCITS ETF DGTL.L 0.01% 112.5K 0.40%
5 Dimensional - International Small Cap ETF DFIS 0.01% 701.2K 0.39%
6 Schwab International Small-Cap Equity ETF SCHC 0.01% 630.0K 0.06%
7 Avantis International Small Cap Equity ETF AVDS 0.01% 22.1K 0.30%
8 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 986.8K 0.06%
9 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 44.6K 0.24%
10 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 28.8K 0.45%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
17.68M
Shares Outstanding
70.21M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Koichiro Mito Chairman of the Board & President male
Toshiki Fujiike GM of General Affairs & Accounting Department and Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits