Valuation GMO internet group, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 28/07/2026 +04			5-day change	1st Jan Change
4,100.00 ^JPY	-0.49%		+1.08%	+4.65%

07-21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT
07-14	GMO internet group, Inc. Announces Establishment of Group Ai Acceleration Division	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	405,464	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	2.37%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	505,026	361,373	405,464
Change	-	-11.65%	12.75%	4.03%	-38.1%	122.66%	-28.44%	12.2%
P/E	17x	20x	19.2x	21.2x	24.9x	18.5x	15.8x	15.7x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.6x	4.02x	3.51x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.9x	15.2x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.29x	1.21x	1.13x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.61x	1.08x	1.13x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	6.22x	3.89x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.37x	4.57x	4.48x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	9.69x	6.21x	6.78x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	10.3%	16.1%	14.8%
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%	1.8%	2.07%	2.11%
EPS ²	159.7	123.2	133.3	126.5	157.6	221.6	258.7	261.4
Distribution rate	33%	38.6%	33.1%	33%	33%	33.4%	32.8%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	313,297	334,519	358,900
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	81,250	92,850	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	68,501	79,104	90,500
Net income ¹	17,527	13,209	14,191	13,373	16,102	17,245	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	4,100.00	4,100.00	4,100.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	98,894	-	-
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.	18.59x	1.62x	6.24x	1.8%	2.49B
TENCENT HOLDINGS LIMITED	14.9x	4.05x	9.47x	1.38%	507B
NETFLIX, INC.	19.66x	5.82x	17.49x	-.--%	293B
UBER TECHNOLOGIES, INC.	22.4x	2.4x	12.44x	-.--%	139B
SPOTIFY TECHNOLOGY S.A.	34.01x	4.15x	27.34x	-.--%	102B
SK SQUARE CO., LTD.	3.79x	77.34x	2.8x	0.14%	98.3B
PROSUS N.V.	10.61x	7.77x	89.06x	0.65%	90.99B
AIRBNB, INC.	28.88x	5.46x	15.41x	-.--%	87.16B
DOORDASH, INC.	72.46x	4.24x	20.7x	-.--%	80.33B
NASPERS LIMITED	8.21x	2.72x	42.73x	0.75%	36.64B
Average	23.35x	11.56x	24.37x	0.47%	143.67B
Weighted average by Cap.	20.82x	9.57x	19.07x	0.56%