Valuation GMO internet group, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 01:17:34 05/06/2026 am IST			5-day change	1st Jan Change
19.78 ^USD	-4.24%		0.00%	-22.45%

12/06	Tranche Update on GMO internet group, Inc.'s Equity Buyback Plan announced on February 12, 2026.	CI
11/06	GMO internet group, Inc.'s Equity Buyback announced on February 12, 2026, has closed with 828,000 shares, representing 0.84% for ¥2,739.95 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,99,022	2,63,183	2,72,092	2,80,693	3,96,058	3,08,943	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-22%	-	-
Enterprise Value (EV) ¹	3,53,549	3,12,373	3,52,207	3,66,397	2,26,810	4,08,505	2,64,852	3,08,943
Change	-	-11.65%	12.75%	4.03%	-38.1%	80.11%	-35.17%	16.65%
P/E	17x	20x	19.2x	21.2x	24.9x	14.7x	12.2x	10.6x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	3.5x	2.51x	2.45x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.4x	0.6x	0.7x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1x	0.92x	0.84x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.32x	0.79x	0.84x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	5.03x	2.78x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	6.01x	3.34x	3.46x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	7.84x	4.59x	4.95x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	12.8%	21.8%	20.2%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	70	84.5	97.5
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	2.24%	2.7%	3.12%
EPS ²	159.7	123.2	133.3	126.5	157.6	212.5	257.1	295
Distribution rate	33%	38.6%	33.1%	33%	33%	32.9%	32.9%	33.1%
Net sales ¹	2,41,446	2,45,696	2,58,643	2,77,407	2,85,626	3,10,296	3,34,355	3,67,395
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	81,250	95,318	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	68,001	79,321	89,345
Net income ¹	17,527	13,209	14,191	13,373	16,102	15,413	25,557	28,796
Net Debt ¹	54,527	49,190	80,115	85,704	-1,69,248	99,562	-44,091	-
Reference price ²	2,715.00	2,466.00	2,563.00	2,680.00	3,918.00	3,124.00	3,124.00	3,124.00
Nbr of stocks (in thousands)	1,10,137	1,06,725	1,06,161	1,04,736	1,01,087	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.($)
TENCENT HOLDINGS LIMITED	14.84x	4.07x	9.47x	1.39%	51TCr
NETFLIX, INC.	21.42x	6.33x	19.01x	-.--%	32TCr
SK SQUARE CO., LTD.	5.94x	124.63x	4.63x	0.1%	14TCr
PROSUS N.V.	10.08x	12.49x	123.81x	0.43%	11TCr
SPOTIFY TECHNOLOGY S.A.	30.7x	3.7x	24.11x	-.--%	9.37TCr
AIRBNB, INC.	27.65x	5.19x	14.64x	-.--%	8.34TCr
DOORDASH, INC.	64.81x	3.8x	18.54x	-.--%	7.22TCr
NASPERS LIMITED	8.77x	4.08x	45.72x	0.51%	3.93TCr
ETERNAL LIMITED	643.76x	4.15x	195.94x	-.--%	2.52TCr
Average	92.00x	18.72x	50.65x	0.27%	15.49TCr
Weighted average by Cap.	30.73x	17.27x	25.98x	0.57%