Valuation GMO internet group, Inc. OTC Markets

Stocks

Market Closed - OTC Markets 14:32:24 20/07/2026 BST			5-day change	1st Jan Change
25.00 ^USD	+26.42%		-.--%	-1.96%

08-14	GMO internet group, Inc. Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 16, 2026	CI
07-21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	299,022	263,183	272,092	280,693	396,058	395,389	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-0.17%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	494,951	351,298	395,389
Change	-	-11.65%	12.75%	4.03%	-38.1%	118.22%	-29.02%	12.55%
P/E	17x	20x	19.2x	21.2x	24.9x	18.7x	15.7x	15.5x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.55x	3.98x	3.47x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.8x	15.01x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.28x	1.18x	1.1x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.6x	1.05x	1.1x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	6.23x	3.78x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.39x	4.44x	4.37x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	9.5x	6.04x	6.61x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	10.5%	16.6%	15.1%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	74	84.98	86.5
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	1.83%	2.1%	2.13%
EPS ²	159.7	123.2	133.3	126.5	157.6	216.3	258.7	261.4
Distribution rate	33%	38.6%	33.1%	33%	33%	34.2%	32.8%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	309,294	334,519	358,900
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	79,500	92,850	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	67,002	79,104	90,500
Net income ¹	17,527	13,209	14,191	13,373	16,102	22,093	25,218	25,400
Net Debt ¹	54,527	49,190	80,115	85,704	-169,248	99,562	-44,091	-
Reference price ²	2,715.00	2,466.00	2,563.00	2,680.00	3,918.00	4,054.00	4,054.00	4,054.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	97,531	-	-
Announcement Date	10/02/22	13/02/23	13/02/24	12/02/25	12/02/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	15.82x	4.21x	9.72x	1.29%	523B
NETFLIX, INC.	22.2x	6.57x	19.73x	-.--%	331B
UBER TECHNOLOGIES, INC.	24.02x	2.82x	14.34x	-.--%	161B
SPOTIFY TECHNOLOGY S.A.	37.46x	4.37x	28.89x	-.--%	110B
AIRBNB, INC.	35.4x	7.03x	19.77x	-.--%	110B
SK SQUARE CO., LTD.	3.02x	81.86x	2.28x	0.14%	107B
DOORDASH, INC.	86.51x	5.15x	24.59x	-.--%	96.84B
PROSUS N.V.	10.59x	8.06x	94.05x	0.63%	94.47B
NASPERS LIMITED	8.48x	2.73x	59.22x	0.73%	36.95B
Average	27.06x	13.64x	30.29x	0.31%	174.53B
Weighted average by Cap.	23.90x	10.30x	21.00x	0.49%