Valuation GMO Payment Gateway, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 06/03/2026 GMT			5-day change	1st Jan Change
8,170.00 ^JPY	+5.08%		+6.73%	-16.23%

02-20	Certain Common Stock of Infcurion, Inc. are subject to a Lock-Up Agreement Ending on 20-FEB-2026.	CI
02-12	GMO Payment Gateway, Inc. Reports Earnings Results for the First Quarter Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,075,448	754,633	620,164	667,460	629,358	590,850	-	-
Change	-	-29.83%	-17.82%	7.63%	-5.71%	-6.12%	-	-
Enterprise Value (EV) ¹	986,083	663,665	515,856	522,756	472,482	387,583	383,866	344,028
Change	-	-32.7%	-22.27%	1.34%	-9.62%	-17.97%	-0.96%	-10.38%
P/E ratio	120x	31.2x	46x	35.7x	28.8x	24.5x	20.3x	16.6x
PBR	19.3x	8.66x	6.72x	6.49x	5.57x	4.68x	4.05x	3.52x
PEG	-	0x	-1x	0.9x	1.7x	2.3x	1x	0.7x
Capitalization / Revenue	25.8x	15x	9.83x	9.05x	7.63x	6.27x	5.42x	4.67x
EV / Revenue	23.7x	13.2x	8.17x	7.08x	5.73x	4.11x	3.52x	2.72x
EV / EBITDA	66.3x	36.1x	22.7x	18.3x	13.4x	9.46x	8.07x	6.24x
EV / EBIT	75.9x	40.8x	25.4x	20.8x	15.1x	10.4x	8.51x	6.47x
EV / FCF	-115x	127x	21.6x	11.8x	10.2x	16.6x	12.9x	9.5x
FCF Yield	-0.87%	0.79%	4.63%	8.46%	9.83%	6.02%	7.76%	10.5%
Dividend per Share ²	59	160	89	124	144	169.1	201.7	252
Rate of return	0.42%	1.61%	1.09%	1.41%	1.74%	2.17%	2.59%	3.24%
EPS ²	118	318.4	177.7	246.6	287.8	318	383	469.1
Distribution rate	50%	50.2%	50.1%	50.3%	50%	53.2%	52.7%	53.7%
Net sales ¹	41,667	50,298	63,119	73,785	82,499	94,303	109,106	126,402
EBITDA ¹	14,884	18,397	22,725	28,535	35,261	40,990	47,595	55,176
EBIT ¹	12,987	16,249	20,312	25,187	31,340	37,239	45,126	53,196
Net income ¹	8,818	24,152	13,475	18,705	21,829	24,216	29,165	35,732
Net Debt ¹	-89,365	-90,968	-104,308	-144,704	-156,876	-203,267	-206,984	-246,822
Reference price ²	14,180.00	9,950.00	8,177.00	8,800.00	8,297.00	7,775.00	7,775.00	7,775.00
Nbr of stocks (in thousands)	75,843	75,843	75,842	75,848	75,854	75,994	-	-
Announcement Date	11/11/21	14/11/22	13/11/23	12/11/24	13/11/25	-	-	-

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 PAYMENT GATEWAY, INC.	24.45x	4.11x	9.46x	2.17%	3.74B
VISA, INC.	25.34x	13.81x	19.61x	0.84%	610B
PAYPAL HOLDINGS, INC.	9.17x	1.38x	7.08x	0.72%	43.86B
BLOCK, INC.	21.49x	1.4x	8.5x	-.--%	40.37B
FISERV, INC.	11.03x	2.95x	6.88x	-.--%	34.15B
CORPAY, INC.	15.95x	4.63x	8.74x	-.--%	22.07B
GLOBAL PAYMENTS INC.	16.99x	3.22x	6.88x	1.36%	21.91B
WISE PLC	24.28x	3.93x	12.79x	-.--%	11.97B
ONE97 COMMUNICATIONS LIMITED	111.52x	6.45x	99.73x	-.--%	7.34B
GPGI, INC.	-16.93x	14.27x	39.08x	-	6.66B
Average	24.33x	5.62x	21.87x	0.57%	80.16B
Weighted average by Cap.	23.58x	11.24x	17.92x	0.73%