Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 15/10/2026 pm IST			5-day change	1st Jan Change
494.00 ^JPY	-2.37%		-2.76%	-47.28%

24/09	GMO Internet to Transfer Thai Digital Asset Subsidiary, Exiting Thailand Crypto Business	MT
24/09	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	2,56,969	1,50,298	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-41.51%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	2,51,950	1,50,298	1,50,298
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-40.35%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	23.3x	19.9x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	5.14x	1.2x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.79x	1.66x
EV / Revenue	0x	0x	0x	0x	0x	1.79x	1.66x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	14.5x	12x
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%	4.45%	3.24%
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	494.00	494.00
Nbr of stocks (in thousands)	15,760	15,943	16,121	16,125	2,74,247	3,04,247	-
Announcement Date	07/02/22	06/02/23	05/02/24	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.($)
GMO INTERNET, INC.	23.87x	-	-	4.35%	97Cr
PUBLICIS GROUPE S.A.	14.43x	1.58x	7.2x	3.92%	2.78TCr
OMNICOM GROUP., INC.	9.59x	1.03x	5.83x	4.22%	2.15TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.29x	5.83x	10.31x	6.43%	1.13TCr
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	137.01x	0.56x	92.85x	-	688.86Cr
JCDECAUX SE	16.49x	1.36x	4.2x	2.82%	584.01Cr
DENTSU GROUP INC.	11.39x	0.79x	4.96x	-.--%	597.93Cr
WPP PLC	17.2x	0.73x	4.43x	3.82%	551.14Cr
NIQ GLOBAL INTELLIGENCE PLC	-56.74x	1.84x	7.73x	0%	538.29Cr
Average	20.73x	1.71x	17.19x	3.2%	1.01TCr
Weighted average by Cap.	18.41x	1.80x	13.32x	3.73%