Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 31/07/2026 BST			5-day change	1st Jan Change
560.00 ^JPY	+1.63%		+12.68%	-40.23%

07-21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT
07-14	Gmo Internet Group, Inc. Announces Appointment of Hirofumi Yamashita as Head of Group Ai Transformation, Effective July 14, 2026	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	170,378	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-33.7%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	251,950	170,378	170,378
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-32.38%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	27.9x	24.6x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	-31.43x	1.8x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	2.07x	2.03x
EV / Revenue	0x	0x	0x	0x	0x	2.07x	2.03x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	17.3x	15.1x
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%	3.93%	2.68%
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	560.00	560.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GMO INTERNET, INC.	27.86x	-	-	3.93%	1.07B
OMNICOM GROUP., INC.	9.12x	1.03x	5.75x	4.37%	21.59B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.36x	5.91x	10.75x	6.57%	12.02B
JCDECAUX SE	15.77x	1.23x	4.73x	3.03%	5.54B
CYBERAGENT, INC.	16.96x	0.6x	5.84x	1.42%	4.63B
WPP PLC	9.3x	0.66x	3.97x	5.03%	4.34B
NIQ GLOBAL INTELLIGENCE PLC	-34.73x	1.39x	5.89x	-.--%	3.3B
HAKUHODO DY HOLDINGS INC	18.43x	0.39x	5.61x	2.46%	2.93B
Average	9.51x	1.60x	6.08x	3.35%	6.93B
Weighted average by Cap.	9.62x	2.05x	6.62x	4.15%