U-NEXT HOLDINGSLtd 향후 성장

Future 기준 점검 3/6

U-NEXT HOLDINGSLtd (는) 각각 연간 8.2% 및 7.5% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 8.2% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 16.5% 로 예상됩니다.

핵심 정보

8.2%

이익 성장률

8.21%

EPS 성장률

Telecom 이익 성장	6.7%
매출 성장률	7.5%
향후 자기자본이익률	16.45%
애널리스트 커버리지	Low
마지막 업데이트	14 Oct 2025

최근 향후 성장 업데이트

Earnings Update: U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Just Reported Its Half-Yearly Results And Analysts Are Updating Their Forecasts

Apr 13

Here's What Analysts Are Forecasting For U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) After Its First-Quarter Results

Jan 18

Recent updates

The Return Trends At U-NEXT HOLDINGSLtd (TSE:9418) Look Promising

Sep 30

Does U-NEXT HOLDINGSLtd (TSE:9418) Have A Healthy Balance Sheet?

Sep 10

U-NEXT HOLDINGS Co.,Ltd.'s (TSE:9418) Intrinsic Value Is Potentially 25% Below Its Share Price

Aug 04

Earnings Update: U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Just Reported Its Half-Yearly Results And Analysts Are Updating Their Forecasts

Apr 13

A Look At The Intrinsic Value Of U-NEXT HOLDINGS Co.,Ltd. (TSE:9418)

Apr 07

Is Now The Time To Put U-NEXT HOLDINGSLtd (TSE:9418) On Your Watchlist?

Mar 24

Some Confidence Is Lacking In U-NEXT HOLDINGS Co.,Ltd.'s (TSE:9418) P/E

Feb 25

Here's What Analysts Are Forecasting For U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) After Its First-Quarter Results

Jan 18

Is U-NEXT HOLDINGSLtd (TSE:9418) A Risky Investment?

Jan 10

The Return Trends At U-NEXT HOLDINGSLtd (TSE:9418) Look Promising

Dec 27

Calculating The Intrinsic Value Of U-NEXT HOLDINGS Co.,Ltd. (TSE:9418)

Nov 26

Should You Be Adding U-NEXT HOLDINGSLtd (TSE:9418) To Your Watchlist Today?

Oct 26

Does U-NEXT HOLDINGSLtd (TSE:9418) Have A Healthy Balance Sheet?

Sep 18

U-NEXT HOLDINGS Co.,Ltd.'s (TSE:9418) Shares Climb 32% But Its Business Is Yet to Catch Up

Sep 04

U-NEXT HOLDINGSLtd (TSE:9418) Is Doing The Right Things To Multiply Its Share Price

Jul 30

U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Investors Are Less Pessimistic Than Expected

Jul 11

We Ran A Stock Scan For Earnings Growth And U-NEXT HOLDINGSLtd (TSE:9418) Passed With Ease

Jun 24

We Like These Underlying Return On Capital Trends At U-NEXT HOLDINGSLtd (TSE:9418)

Apr 26

Investor Optimism Abounds USEN-NEXT HOLDINGS Co.,Ltd. (TSE:9418) But Growth Is Lacking

Mar 19

Does USEN-NEXT HOLDINGSLtd (TSE:9418) Have A Healthy Balance Sheet?

Mar 06

이익 및 매출 성장 예측

TSE:9418 - 애널리스트 향후 추정치 및 과거 재무 데이터 (JPY Millions)
날짜	매출	이익	자유현금흐름	영업현금흐름	평균 애널리스트 수
8/31/2028	496,440	23,359	10,120	21,040	3
8/31/2027	454,868	20,970	11,238	22,168	4
8/31/2026	428,105	18,410	8,970	19,850	2
8/31/2025	390,408	18,395	4,391	20,671	N/A
5/31/2025	374,655	15,910	N/A	N/A	N/A
2/28/2025	361,287	16,066	-2,427	12,911	N/A
11/30/2024	344,958	15,726	N/A	N/A	N/A
8/31/2024	326,754	15,357	6,433	15,866	N/A
5/31/2024	309,784	15,604	N/A	N/A	N/A
2/29/2024	294,861	14,728	9,818	18,705	N/A
11/30/2023	286,121	12,817	N/A	N/A	N/A
8/31/2023	276,344	10,959	2,811	10,678	N/A
5/31/2023	265,312	10,249	-1,034	6,250	N/A
2/28/2023	257,643	9,237	1,174	7,760	N/A
11/30/2022	246,387	8,665	6,149	12,942	N/A
8/31/2022	237,927	8,687	11,204	17,664	N/A
5/31/2022	229,194	8,157	11,728	18,544	N/A
2/28/2022	221,160	8,079	5,601	12,257	N/A
11/30/2021	213,784	8,032	11,230	17,788	N/A
8/31/2021	208,351	8,044	8,746	15,719	N/A
5/31/2021	203,632	8,413	4,742	11,707	N/A
2/28/2021	199,069	6,854	8,512	15,589	N/A
11/30/2020	195,800	5,820	814	8,187	N/A
8/31/2020	193,192	4,909	840	7,997	N/A
5/31/2020	190,808	6,785	11,979	18,917	N/A
2/29/2020	187,525	6,722	10,279	16,878	N/A
11/30/2019	183,458	6,858	12,254	18,318	N/A
8/31/2019	175,769	6,069	14,026	19,599	N/A
8/31/2018	153,960	5,521	N/A	15,117	N/A
6/30/2018	141,954	4,802	N/A	18,126	N/A
3/31/2018	137,505	2,364	N/A	N/A	N/A
12/31/2017	114,291	427	N/A	12,404	N/A
9/30/2017	92,476	-1,769	N/A	N/A	N/A
6/30/2017	69,835	-2,682	N/A	3,506	N/A
3/31/2017	48,871	-1,662	N/A	N/A	N/A
12/31/2016	45,846	-935	N/A	-214	N/A
9/30/2016	42,088	-1,194	N/A	N/A	N/A
6/30/2016	39,010	114	N/A	-1,248	N/A
3/31/2016	35,967	355	N/A	N/A	N/A
12/31/2015	33,964	522	N/A	-864	N/A
9/30/2015	31,417	679	N/A	N/A	N/A
12/31/2014	23,248	708	N/A	496	N/A

애널리스트 향후 성장 전망

수입 대 저축률: 9418 의 연간 예상 수익 증가율(8.2%)이 saving rate(0.5%)보다 높습니다.

수익 vs 시장: 9418 의 연간 수익(8.2%)이 JP 시장(8%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 수익: 9418 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.

수익 대 시장: 9418 의 수익(연간 7.5%)이 JP 시장(연간 4.4%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 매출: 9418 의 수익(연간 7.5%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: 9418의 자본 수익률은 3년 후 16.5%로 낮을 것으로 예상됩니다.

성장 기업 찾아보기

기업 분석 및 재무 데이터 상태

데이터	최종 업데이트 (UTC 시간)
기업 분석	2025/10/17 03:04
종가	2025/10/17 00:00
수익	2025/08/31
연간 수익	2025/08/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지	데이터	기간	미국 소스 예시 ^*
기업 재무제표	10년	손익계산서 현금흐름표 대차대조표	SEC 양식 10-K SEC 양식 10-Q
분석가 컨센서스 추정치	+3년	재무 예측 분석가 목표주가	분석가 리서치 보고서 Blue Matrix
시장 가격	30년	주가 배당, 분할 및 기타 조치	ICE 시장 데이터 SEC 양식 S-1
지분 구조	10년	주요 주주 내부자 거래	SEC 양식 4 SEC 양식 13D
경영진	10년	리더십 팀 이사회	SEC 양식 10-K SEC 양식 DEF 14A
주요 개발	10년	회사 공시	SEC 양식 8-K

^* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 Github 페이지에서 확인할 수 있으며, 보고서 활용 방법에 대한 가이드와 Youtube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

U-NEXT HOLDINGS Co.,Ltd.는 6명의 분석가가 다루고 있습니다. 이 중 4명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가	기관
Taro Ishihara	Daiwa Securities Co. Ltd.
null null	Daiwa Securities Co. Ltd.
Kazuki Sakaguchi	Daiwa Securities Co. Ltd.

U-NEXT HOLDINGSLtd 향후 성장

Future 기준 점검 3/6

핵심 정보

최근 향후 성장 업데이트

Price target increased by 8.8% to JP¥2,255

Price target increased by 9.3% to JP¥2,120

Earnings Update: U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Just Reported Its Half-Yearly Results And Analysts Are Updating Their Forecasts

Here's What Analysts Are Forecasting For U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) After Its First-Quarter Results

Price target increased by 9.2% to JP¥5,243

Price target increased by 12% to JP¥4,800

Recent updates

Full year 2025 earnings: EPS and revenues exceed analyst expectations

U-NEXT HOLDINGS Co.,Ltd., Annual General Meeting, Nov 27, 2025

The Return Trends At U-NEXT HOLDINGSLtd (TSE:9418) Look Promising

Price target increased by 8.8% to JP¥2,255

U-NEXT HOLDINGS Co.,Ltd. to Report Fiscal Year 2025 Results on Oct 14, 2025

Does U-NEXT HOLDINGSLtd (TSE:9418) Have A Healthy Balance Sheet?

Upcoming dividend of JP¥7.00 per share

U-NEXT HOLDINGS Co.,Ltd.'s (TSE:9418) Intrinsic Value Is Potentially 25% Below Its Share Price

Price target increased by 9.3% to JP¥2,120

Third quarter 2025 earnings released: EPS: JP¥22.90 (vs JP¥23.77 in 3Q 2024)

Getting In Cheap On U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Might Be Difficult

Now 20% overvalued after recent price rise

U-NEXT HOLDINGS Co.,Ltd. to Report Q3, 2025 Results on Jul 10, 2025

Now 20% overvalued after recent price rise

First half dividend of JP¥7.00 announced

Here's Why U-NEXT HOLDINGSLtd (TSE:9418) Can Manage Its Debt Responsibly

U-NEXT HOLDINGSLtd (TSE:9418) Is Experiencing Growth In Returns On Capital

Earnings Update: U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Just Reported Its Half-Yearly Results And Analysts Are Updating Their Forecasts

Second quarter 2025 earnings released: EPS: JP¥26.99 (vs JP¥25.11 in 2Q 2024)

U-Next Holdings Co.,Ltd. Declares Dividend for the Second Quarter of Fiscal Year Ending August 31, 2025, Payable on May 26, 2025; Provides Dividend Guidance for Fiscal Year Ending August 31, 2025

A Look At The Intrinsic Value Of U-NEXT HOLDINGS Co.,Ltd. (TSE:9418)

Is Now The Time To Put U-NEXT HOLDINGSLtd (TSE:9418) On Your Watchlist?

U-NEXT HOLDINGS Co.,Ltd. to Report Q2, 2025 Results on Apr 10, 2025

Some Confidence Is Lacking In U-NEXT HOLDINGS Co.,Ltd.'s (TSE:9418) P/E

Upcoming dividend of JP¥7.00 per share

Here's What Analysts Are Forecasting For U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) After Its First-Quarter Results

First quarter 2025 earnings released: EPS: JP¥75.96 (vs JP¥23.28 in 1Q 2024)

Is U-NEXT HOLDINGSLtd (TSE:9418) A Risky Investment?

The Return Trends At U-NEXT HOLDINGSLtd (TSE:9418) Look Promising

Final dividend of JP¥7.00 announced

U-NEXT HOLDINGS Co.,Ltd. to Report Q1, 2025 Results on Jan 14, 2025

Full year 2024 earnings: EPS in line with analyst expectations despite revenue beat

Calculating The Intrinsic Value Of U-NEXT HOLDINGS Co.,Ltd. (TSE:9418)

New minor risk - Share price stability

Should You Be Adding U-NEXT HOLDINGSLtd (TSE:9418) To Your Watchlist Today?

Full year 2024 earnings: EPS in line with analyst expectations despite revenue beat

U-NEXT HOLDINGS Co.,Ltd., Annual General Meeting, Nov 28, 2024

U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) agreed to acquire Netmove Corporation from SBI Sumishin Net Bank, Ltd. (TSE:7163) for ¥5.5 billion.

Does U-NEXT HOLDINGSLtd (TSE:9418) Have A Healthy Balance Sheet?

U-NEXT HOLDINGS Co.,Ltd. to Report Fiscal Year 2024 Results on Oct 10, 2024

U-NEXT HOLDINGS Co.,Ltd.'s (TSE:9418) Shares Climb 32% But Its Business Is Yet to Catch Up

Upcoming dividend of JP¥16.00 per share

U-NEXT HOLDINGSLtd (TSE:9418) Is Doing The Right Things To Multiply Its Share Price

Investor sentiment improves as stock rises 16%

U-NEXT HOLDINGS Co.,Ltd. (TSE:9418) Investors Are Less Pessimistic Than Expected

Third quarter 2024 earnings released: EPS: JP¥71.30 (vs JP¥57.56 in 3Q 2023)

We Ran A Stock Scan For Earnings Growth And U-NEXT HOLDINGSLtd (TSE:9418) Passed With Ease

Price target increased by 9.2% to JP¥5,243

We Like These Underlying Return On Capital Trends At U-NEXT HOLDINGSLtd (TSE:9418)

Investor sentiment deteriorates as stock falls 16%

First half dividend of JP¥16.00 announced

Second quarter 2024 earnings released: EPS: JP¥75.33 (vs JP¥43.71 in 2Q 2023)

U-NEXT HOLDINGS Co.,Ltd. Revises Interim Dividend for the Fiscal Year Ending August 31, 2024, Payable on May 27, 2024; Revises Dividend Guidance for the Full Fiscal Year Ending August 31, 2024

Now 22% undervalued

Investor Optimism Abounds USEN-NEXT HOLDINGS Co.,Ltd. (TSE:9418) But Growth Is Lacking

USEN-NEXT HOLDINGS Co.,Ltd. to Report Q2, 2024 Results on Apr 09, 2024

Does USEN-NEXT HOLDINGSLtd (TSE:9418) Have A Healthy Balance Sheet?

Upcoming dividend of JP¥12.50 per share

New minor risk - Shareholder dilution

Price target increased by 12% to JP¥4,800

First quarter 2024 earnings released: EPS: JP¥69.84 (vs JP¥38.94 in 1Q 2023)

USEN-NEXT HOLDINGS Co.,Ltd. Provides Dividend Guidance for the Second Quarter and Full Fiscal Year Ending August 31, 2024

Now 21% undervalued

USEN-NEXT HOLDINGS Co.,Ltd. to Report Q1, 2024 Results on Jan 11, 2024

Full year 2023 earnings: Revenues and EPS in line with analyst expectations

Price target increased by 8.9% to JP¥4,300

Full year 2023 earnings: Revenues and EPS in line with analyst expectations

USEN-NEXT HOLDINGS Co.,Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending August 31, 2024

USEN-NEXT HOLDINGS Co.,Ltd., Annual General Meeting, Nov 29, 2023