Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 am EDT			5-day change	1st Jan Change
497.00 ^JPY	-2.17%		-7.62%	-46.96%

Jul. 21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT
Jul. 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	151,211	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-41.16%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	251,950	151,211	151,211
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-39.98%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	24.7x	21.8x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	-27.83x	1.6x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.84x	1.8x
EV / Revenue	0x	0x	0x	0x	0x	1.84x	1.8x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	15.4x	13.4x
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%	4.43%	3.02%
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	497.00	497.00
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.	24.73x	-	-	4.43%	924M
PUBLICIS GROUPE S.A.	12.61x	1.38x	6.24x	4.43%	25.14B
OMNICOM GROUP., INC.	8.92x	1.04x	5.56x	4.53%	22.7B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.05x	5.31x	9.64x	7.28%	10.81B
JCDECAUX SE	16.04x	1.22x	4.14x	3.13%	5.32B
CYBERAGENT, INC.	16.37x	0.57x	5.57x	1.47%	4.35B
WPP PLC	8.8x	0.64x	3.86x	5.31%	4.07B
NIQ GLOBAL INTELLIGENCE PLC	-33.42x	1.36x	5.77x	-.--%	3.17B
HAKUHODO DY HOLDINGS INC	17.18x	0.37x	5.19x	2.57%	2.73B
Average	9.25x	1.49x	5.75x	3.68%	8.8B
Weighted average by Cap.	10.17x	1.70x	6.15x	4.4%