Valuation GMO internet group, Inc. OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:32:24 20/07/2026 BST			5-day change	1st Jan Change
25.00 ^USD	+26.42%		+26.42%	-1.96%

07-21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT
07-14	GMO internet group, Inc. Announces Establishment of Group Ai Acceleration Division	CI

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	387,267	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-2.22%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	486,829	343,176	387,267
Change	-	-11.65%	12.75%	4.03%	-38.1%	114.64%	-29.51%	12.85%
P/E	17x	20x	19.2x	21.2x	24.9x	17.7x	15.1x	15x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.39x	3.84x	3.35x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.4x	0.9x	14.52x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.24x	1.16x	1.08x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.55x	1.03x	1.08x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	5.99x	3.7x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.11x	4.34x	4.28x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	9.34x	5.9x	6.47x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	10.7%	17%	15.4%
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%	1.89%	2.17%	2.21%
EPS ²	159.7	123.2	133.3	126.5	157.6	221.6	258.7	261.4
Distribution rate	33%	38.6%	33.1%	33%	33%	33.4%	32.8%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	313,297	334,519	358,900
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	81,250	92,850	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	68,501	79,104	90,500
Net income ¹	17,527	13,209	14,191	13,373	16,102	17,245	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	3,916.00	3,916.00	3,916.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	98,894	-	-
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	14.98x	4.08x	9.52x	1.38%	510B
NETFLIX, INC.	19.36x	5.7x	17.12x	-.--%	287B
UBER TECHNOLOGIES, INC.	22.7x	2.42x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	4.22x	89.01x	3.22x	0.13%	109B
SPOTIFY TECHNOLOGY S.A.	32.25x	3.91x	25.77x	-.--%	96.43B
PROSUS N.V.	10.22x	7.49x	85.85x	0.68%	87.59B
AIRBNB, INC.	27.04x	5.06x	14.29x	-.--%	81.65B
DOORDASH, INC.	66.72x	3.88x	18.94x	-.--%	73.97B
NASPERS LIMITED	8x	2.72x	42.84x	0.77%	35.7B
Average	22.83x	13.81x	25.56x	0.33%	157.91B
Weighted average by Cap.	19.89x	10.97x	18.28x	0.56%