|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,761.00 JPY | +0.75% |
|
-1.48% | +9.91% |
| May. 30 | GMO Financial Gate to Transfer Listing to TSE Prime Market | MT |
| May. 29 | GMO Financial Gate Gets Nod to Transfer Tokyo Bourse Listing to Prime Market | MT |
Company Valuation: GMO Payment Gateway, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 827,109 | 1,075,448 | 754,633 | 620,164 | 667,460 | 659,623 | - | - |
| Change | - | 30.02% | -29.83% | -17.82% | 7.63% | -1.17% | - | - |
| Enterprise Value (EV) 1 | 767,024 | 986,083 | 663,665 | 515,856 | 522,756 | 514,277 | 502,250 | 478,527 |
| Change | - | 28.56% | -32.7% | -22.27% | 1.34% | -1.62% | -2.34% | -4.72% |
| P/E ratio | 108x | 120x | 31.2x | 46x | 35.7x | 33x | 26.9x | 22x |
| PBR | 26.1x | 19.3x | 8.66x | 6.72x | 6.49x | 5.76x | 5.07x | 4.41x |
| PEG | - | 8.7x | 0x | -1x | 0.9x | 4.92x | 1.2x | 1x |
| Capitalization / Revenue | 25x | 25.8x | 15x | 9.83x | 9.05x | 7.81x | 6.64x | 5.68x |
| EV / Revenue | 23.2x | 23.7x | 13.2x | 8.17x | 7.08x | 6.09x | 5.05x | 4.12x |
| EV / EBITDA | 64.4x | 66.3x | 36.1x | 22.7x | 18.3x | 14.9x | 12.2x | 9.52x |
| EV / EBIT | 73.8x | 75.9x | 40.8x | 25.4x | 20.8x | 16.8x | 13.4x | 10.5x |
| EV / FCF | 17.3x | -115x | 127x | 21.6x | 11.8x | 17.3x | 21.9x | 16.7x |
| FCF Yield | 5.76% | -0.87% | 0.79% | 4.63% | 8.46% | 5.78% | 4.57% | 5.99% |
| Dividend per Share 2 | 52 | 59 | 160 | 89 | 124 | 130.6 | 156.7 | 194.9 |
| Rate of return | 0.46% | 0.42% | 1.61% | 1.09% | 1.41% | 1.5% | 1.8% | 2.24% |
| EPS 2 | 103.6 | 118 | 318.4 | 177.7 | 246.6 | 263.2 | 322.7 | 394.5 |
| Distribution rate | 50.2% | 50% | 50.2% | 50.1% | 50.3% | 49.6% | 48.6% | 49.4% |
| Net sales 1 | 33,046 | 41,667 | 50,298 | 63,119 | 73,785 | 84,429 | 99,377 | 116,218 |
| EBITDA 1 | 11,909 | 14,884 | 18,397 | 22,725 | 28,535 | 34,407 | 41,265 | 50,240 |
| EBIT 1 | 10,388 | 12,987 | 16,249 | 20,312 | 25,187 | 30,654 | 37,389 | 45,723 |
| Net income 1 | 7,624 | 8,818 | 24,152 | 13,475 | 18,705 | 19,961 | 24,477 | 29,925 |
| Net Debt 1 | -60,085 | -89,365 | -90,968 | -104,308 | -144,704 | -145,347 | -157,374 | -181,097 |
| Reference price 2 | 11,240.00 | 14,180.00 | 9,950.00 | 8,177.00 | 8,800.00 | 8,696.00 | 8,696.00 | 8,696.00 |
| Nbr of stocks (in thousands) | 73,586 | 75,843 | 75,843 | 75,842 | 75,848 | 75,854 | - | - |
| Announcement Date | 11/11/20 | 11/11/21 | 11/14/22 | 11/13/23 | 11/12/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 33.04x | 6.09x | 14.95x | 1.5% | 4.5B | ||
| 21.58x | 5.71x | 11.65x | -.--% | 94.09B | ||
| 15.4x | 2.38x | 10.97x | -.--% | 73.62B | ||
| 34.78x | 1.55x | 11.48x | -.--% | 41.97B | ||
| 20.24x | 6.61x | 12.12x | -.--% | 23.66B | ||
| 13.09x | 3.56x | 7.22x | 1.28% | 19.81B | ||
| 29.99x | 5.1x | 15.72x | -.--% | 14.89B | ||
| 12.02x | 2.68x | 5.95x | 4.98% | 7.6B | ||
| 12.64x | 3.1x | 5.85x | 5.32% | 7.48B | ||
| 44.25x | 2.15x | 10.23x | -.--% | 7.13B | ||
| Average | 23.70x | 3.89x | 10.61x | 1.31% | 29.48B | |
| Weighted average by Cap. | 21.91x | 3.96x | 11.12x | 0.37% |
Year-on-year evolution of the PER
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
