Valuation GMO internet group, Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
3,968.00 ^JPY	-0.28%		-0.60%	+1.28%

09-24	GMO Internet to Transfer Thai Digital Asset Subsidiary, Exiting Thailand Crypto Business	MT
08-14	GMO internet group, Inc. Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 16, 2026	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	372,161	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-6.03%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	533,474	336,265	331,356
Change	-	-11.65%	12.75%	4.03%	-38.1%	135.21%	-36.97%	-1.46%
P/E	17x	20x	19.2x	21.2x	24.9x	18.7x	15.5x	13.8x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.45x	3.89x	3.4x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.7x	1.2x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.2x	1.12x	1.03x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.72x	1.01x	0.91x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	6.43x	3.56x	3.33x
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.95x	4.26x	3.72x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	11.6x	6.43x	5.54x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	8.6%	15.5%	18.1%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	78.2	84.98	95
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	1.97%	2.14%	2.39%
EPS ²	159.7	123.2	133.3	126.5	157.6	212	256.4	286.8
Distribution rate	33%	38.6%	33.1%	33%	33%	36.9%	33.1%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	310,358	333,023	362,845
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	83,000	94,500	99,600
EBIT ¹	41,097	43,746	42,471	46,653	57,170	67,079	78,858	88,962
Net income ¹	17,527	13,209	14,191	13,373	16,102	21,338	25,035	28,652
Net Debt ¹	54,527	49,190	80,115	85,704	-169,248	161,313	-35,896	-40,805
Reference price ²	2,715.00	2,466.00	2,563.00	2,680.00	3,918.00	3,968.00	3,968.00	3,968.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	93,791	-	-
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.($)
GMO INTERNET GROUP, INC.	18.71x	1.72x	6.43x	1.97%	2.36B
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	25.95x	14.23x	17.49x	0.57%	799.73B
Weighted average by Cap.	20.76x	8.81x	16.69x	0.36%