Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 am EDT			5-day change	1st Jan Change
505.00 ^JPY	+2.23%		-3.26%	-46.10%

Sep. 24	GMO Internet to Transfer Thai Digital Asset Subsidiary, Exiting Thailand Crypto Business	MT
Sep. 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	153,645	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-40.21%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	251,950	153,645	153,645
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-39.02%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	23.8x	20.4x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	5.25x	1.2x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.83x	1.7x
EV / Revenue	0x	0x	0x	0x	0x	1.83x	1.7x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	14.8x	12.3x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	10.9	12.5	1.3	6.9	20.26	22	16
Rate of return	2.64%	2.78%	0.38%	0.58%	2.16%	4.36%	3.17%
EPS ²	20.52	24.98	2.5	-0.3	20.28	21.2	24.8
Distribution rate	53.1%	50%	52%	-2,300%	99.9%	104%	64.5%
Net sales ¹	34,524	16,629	14,903	12,997	78,548	84,100	90,600
EBITDA	-	-	-	-	-	-	-
EBIT ¹	487	710	-25	139	8,224	10,360	12,530
Net income ¹	328	395	40	-4	5,563	6,450	7,550
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	505.00	505.00
Nbr of stocks (in thousands)	15,760	15,943	16,121	16,125	274,247	304,247	-
Announcement Date	2/7/22	2/6/23	2/5/24	2/12/25	2/12/26	-	-

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.	23.82x	-	-	4.36%	973M
PUBLICIS GROUPE S.A.	14.88x	1.61x	7.4x	3.83%	28.78B
OMNICOM GROUP., INC.	9.85x	1.05x	5.96x	4.11%	22.1B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.06x	5.73x	10.12x	6.54%	11.14B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	126.45x	0.51x	85.03x	-	6.36B
DENTSU GROUP INC.	11.95x	0.82x	5.16x	-.--%	6.31B
JCDECAUX SE	17.13x	1.42x	4.4x	2.73%	6.19B
WPP PLC	18.27x	0.76x	4.59x	3.59%	5.94B
NIQ GLOBAL INTELLIGENCE PLC	-57.82x	1.86x	7.83x	0%	5.49B
Average	19.73x	1.72x	16.31x	3.15%	10.36B
Weighted average by Cap.	17.07x	1.79x	12.23x	3.64%