Valuation GMO internet group, Inc.

Stocks

Delayed Japan Exchange 07:30:00 10/09/2026 BST			5-day change	1st Jan Change
3,836.00 ^JPY	+1.43%		-3.30%	-2.09%

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	354,716	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-10.44%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	454,278	310,625	354,716
Change	-	-11.65%	12.75%	4.03%	-38.1%	100.29%	-31.62%	14.19%
P/E	17x	20x	19.2x	21.2x	24.9x	17.5x	14.6x	14.5x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.24x	3.71x	3.24x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.7x	14.04x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.15x	1.06x	0.99x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.47x	0.93x	0.99x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	5.71x	3.35x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	6.78x	3.93x	3.92x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	8.72x	5.34x	5.93x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	11.5%	18.7%	16.9%
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%	1.96%	2.25%	2.29%
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	3,782.00	3,782.00	3,782.00
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.	17.48x	1.47x	5.71x	1.96%	2.31B
TENCENT HOLDINGS LIMITED	15x	4x	9.23x	1.36%	498B
NETFLIX, INC.	21.21x	6.28x	18.86x	-.--%	317B
UBER TECHNOLOGIES, INC.	21.78x	2.55x	12.95x	-.--%	145B
SK SQUARE CO., LTD.	3.06x	83.34x	2.32x	0.14%	112B
SPOTIFY TECHNOLOGY S.A.	36.88x	4.32x	28.6x	-.--%	108B
AIRBNB, INC.	32.01x	6.27x	17.61x	-.--%	100B
PROSUS N.V.	10.04x	7.35x	88.51x	0.68%	87.76B
DOORDASH, INC.	75.6x	4.52x	21.52x	-.--%	85.47B
NASPERS LIMITED	7.86x	3.01x	62.39x	0.76%	34.28B
Average	24.09x	12.31x	26.77x	0.49%	148.9B
Weighted average by Cap.	21.83x	10.68x	19.68x	0.53%