|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,385.00 JPY | -1.33% |
|
-2.53% | -14.03% |
| Mar. 27 | Rentomojo Limited has filed an IPO. | CI |
| Mar. 26 | Mesirow Alternative Credit and GMO Payment Gateway Form Strategic Partnership | CI |
Company Valuation: GMO Payment Gateway, Inc.
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 | 645,793 | - | - |
| Change | - | -29.83% | -17.82% | 7.63% | -5.71% | 2.61% | - | - |
| Enterprise Value (EV) 1 | 986,083 | 663,665 | 515,856 | 522,756 | 472,482 | 446,491 | 438,809 | 398,972 |
| Change | - | -32.7% | -22.27% | 1.34% | -9.62% | -5.5% | -1.72% | -9.08% |
| P/E ratio | 120x | 31.2x | 46x | 35.7x | 28.8x | 26.8x | 22.2x | 18.1x |
| PBR | 19.3x | 8.66x | 6.72x | 6.49x | 5.57x | 5.04x | 4.43x | 3.86x |
| PEG | - | 0x | -1x | 0.9x | 1.7x | 2.6x | 1.1x | 0.8x |
| Capitalization / Revenue | 25.8x | 15x | 9.83x | 9.05x | 7.63x | 6.85x | 5.93x | 5.11x |
| EV / Revenue | 23.7x | 13.2x | 8.17x | 7.08x | 5.73x | 4.74x | 4.03x | 3.16x |
| EV / EBITDA | 66.3x | 36.1x | 22.7x | 18.3x | 13.4x | 10.8x | 9.22x | 7.23x |
| EV / EBIT | 75.9x | 40.8x | 25.4x | 20.8x | 15.1x | 12x | 9.73x | 7.5x |
| EV / FCF | -115x | 127x | 21.6x | 11.8x | 10.2x | 20.6x | 14.4x | 10.8x |
| FCF Yield | -0.87% | 0.79% | 4.63% | 8.46% | 9.83% | 4.85% | 6.94% | 9.25% |
| Dividend per Share 2 | 59 | 160 | 89 | 124 | 144 | 169.1 | 201.6 | 244.1 |
| Rate of return | 0.42% | 1.61% | 1.09% | 1.41% | 1.74% | 1.99% | 2.37% | 2.87% |
| EPS 2 | 118 | 318.4 | 177.7 | 246.6 | 287.8 | 317.7 | 382.8 | 468.8 |
| Distribution rate | 50% | 50.2% | 50.1% | 50.3% | 50% | 53.2% | 52.7% | 52.1% |
| Net sales 1 | 41,667 | 50,298 | 63,119 | 73,785 | 82,499 | 94,294 | 108,969 | 126,402 |
| EBITDA 1 | 14,884 | 18,397 | 22,725 | 28,535 | 35,261 | 41,258 | 47,595 | 55,176 |
| EBIT 1 | 12,987 | 16,249 | 20,312 | 25,187 | 31,340 | 37,221 | 45,121 | 53,196 |
| Net income 1 | 8,818 | 24,152 | 13,475 | 18,705 | 21,829 | 24,126 | 29,070 | 35,581 |
| Net Debt 1 | -89,365 | -90,968 | -104,308 | -144,704 | -156,876 | -199,302 | -206,984 | -246,822 |
| Reference price 2 | 14,180.00 | 9,950.00 | 8,177.00 | 8,800.00 | 8,297.00 | 8,498.00 | 8,498.00 | 8,498.00 |
| Nbr of stocks (in thousands) | 75,843 | 75,843 | 75,842 | 75,848 | 75,854 | 75,994 | - | - |
| Announcement Date | 11/11/21 | 11/14/22 | 11/13/23 | 11/12/24 | 11/13/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.75x | 4.74x | 10.82x | 1.99% | 4.06B | |
| 24.12x | 13.15x | 18.66x | 0.88% | 580B | |
| 8.73x | 1.26x | 6.46x | 0.76% | 40.7B | |
| 19.31x | 1.28x | 7.35x | -.--% | 37.03B | |
| 9.67x | 2.73x | 6.46x | -.--% | 29.9B | |
| 14.86x | 4.24x | 8x | -.--% | 20.03B | |
| 12.93x | 2.88x | 6.06x | 1.65% | 18.01B | |
| 17.22x | 9.18x | 33.11x | - | 13.61B | |
| 26.67x | 4.42x | 14.39x | -.--% | 13.31B | |
| 120.34x | 7.01x | 107.2x | -.--% | 7.73B | |
| Average | 28.06x | 5.09x | 21.85x | 0.59% | 76.45B | |
| Weighted average by Cap. | 22.91x | 10.73x | 17.44x | 0.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 3769 Stock
- Valuation GMO Payment Gateway, Inc.
Select your edition
All financial news and data tailored to specific country editions
