Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
497.00 ^JPY	-2.17%		-7.62%	-46.96%

21/07	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT
14/07	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	2,56,969	1,54,557	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-39.85%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	2,51,950	1,54,557	1,54,557
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-38.66%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	25.3x	22.3x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	-28.5x	1.7x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.88x	1.84x
EV / Revenue	0x	0x	0x	0x	0x	1.88x	1.84x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	15.7x	13.7x
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%	4.33%	2.95%
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	508.00	508.00
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.	25.27x	-	-	4.33%	94Cr
PUBLICIS GROUPE S.A.	12.29x	1.34x	6.07x	4.55%	2.45TCr
OMNICOM GROUP., INC.	8.75x	1.03x	5.46x	4.47%	2.22TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.24x	5.4x	9.8x	7.17%	1.1TCr
JCDECAUX SE	15.88x	1.21x	4.11x	3.16%	526.13Cr
CYBERAGENT, INC.	16.35x	0.57x	5.56x	1.47%	434.31Cr
WPP PLC	8.48x	0.63x	3.79x	5.51%	390.96Cr
NIQ GLOBAL INTELLIGENCE PLC	-32.42x	1.34x	5.68x	-.--%	307.83Cr
HAKUHODO DY HOLDINGS INC	16.84x	0.36x	5.06x	2.62%	267.18Cr
Average	9.30x	1.49x	5.69x	3.7%	865.1Cr
Weighted average by Cap.	10.10x	1.71x	6.10x	4.43%