Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
511.00 ^JPY	-3.95%		-7.26%	-45.46%

09-24	GMO Internet to Transfer Thai Digital Asset Subsidiary, Exiting Thailand Crypto Business	MT
09-23	BTGT Holdings Limited and BTGT Investment Holdings Limited signed a letter of intent to acquire GMO-Z.Com Cryptonomics Company Limited from GMO internet, Inc. and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	6,509	7,174	5,513	19,333	256,969	155,470	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-39.5%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	251,950	155,470	155,470
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-38.29%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	25.4x	22.4x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	-28.62x	1.7x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.89x	1.85x
EV / Revenue	0x	0x	0x	0x	0x	1.89x	1.85x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	15.8x	13.7x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	10.9	12.5	1.3	6.9	20.26	22	15
Rate of return	2.64%	2.78%	0.38%	0.58%	2.16%	4.31%	2.94%
EPS ²	20.52	24.98	2.5	-0.3	20.28	20.1	22.8
Distribution rate	53.1%	50%	52%	-2,300%	99.9%	109%	65.8%
Net sales ¹	34,524	16,629	14,903	12,997	78,548	82,300	84,000
EBITDA	-	-	-	-	-	-	-
EBIT ¹	487	710	-25	139	8,224	9,840	11,320
Net income ¹	328	395	40	-4	5,563	6,110	6,950
Net Debt	-4,714	-5,343	-4,185	-4,024	-5,019	-	-
Reference price ²	413.00	450.00	342.00	1,199.00	937.00	511.00	511.00
Nbr of stocks (in thousands)	15,760	15,943	16,121	16,125	274,247	304,247	-
Announcement Date	07/02/22	06/02/23	05/02/24	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, INC.	25.42x	-	-	4.31%	986M
PUBLICIS GROUPE S.A.	13.63x	1.48x	6.74x	4.16%	26.49B
OMNICOM GROUP., INC.	9.07x	0.99x	5.58x	4.46%	20.34B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.19B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
JCDECAUX SE	16.24x	1.37x	4.72x	2.85%	5.86B
DENTSU GROUP INC.	11.07x	0.77x	4.85x	-.--%	5.85B
WPP PLC	16.5x	0.71x	4.32x	4.03%	5.32B
NIQ GLOBAL INTELLIGENCE PLC	-51.73x	1.73x	7.29x	0%	4.91B
Average	20.45x	1.60x	16.45x	3.37%	9.62B
Weighted average by Cap.	18.02x	1.64x	12.72x	3.96%