Valuation GMO internet group, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:47:34 04/06/2026 BST			5-day change	1st Jan Change
19.78 ^USD	-4.24%		-.--%	-22.45%

06-19	GMO internet group, Inc. authorizes a Buyback Plan.	CI
06-19	GMO internet group, Inc. announces an Equity Buyback for 16,000,000 shares, representing 16.32% for ¥30,000 million.	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	349,490	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-11.76%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	449,052	305,399	349,490
Change	-	-11.65%	12.75%	4.03%	-38.1%	97.99%	-31.99%	14.44%
P/E	17x	20x	19.2x	21.2x	24.9x	16.6x	14.2x	13.5x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	3.96x	2.78x	3.03x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.8x	2.87x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.13x	1.05x	0.97x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.45x	0.92x	0.97x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	5.53x	3.24x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	6.6x	3.86x	3.86x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	8.62x	5.25x	5.84x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	11.6%	19.1%	17.1%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	70	81.98	86.5
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	1.98%	2.32%	2.45%
EPS ²	159.7	123.2	133.3	126.5	157.6	212.5	249.7	261.4
Distribution rate	33%	38.6%	33.1%	33%	33%	32.9%	32.8%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	310,296	331,319	358,900
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	81,250	94,140	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	68,001	79,128	90,500
Net income ¹	17,527	13,209	14,191	13,373	16,102	15,413	24,818	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	3,534.00	3,534.00	3,534.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.42x	3.93x	9.16x	1.43%	493B
NETFLIX, INC.	21.62x	6.4x	19.23x	-.--%	327B
SK SQUARE CO., LTD.	5.34x	116.91x	4.23x	0.1%	130B
UBER TECHNOLOGIES, INC.	24.51x	2.62x	13.52x	-.--%	152B
SPOTIFY TECHNOLOGY S.A.	33.16x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.15x	7.88x	90.12x	0.68%	90.57B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.95x	2.8x	39.93x	0.59%	37.16B
Average	24.51x	17.18x	26.67x	0.31%	166.8B
Weighted average by Cap.	21.25x	14.49x	19.25x	0.53%