|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,609.00 JPY | +2.12% |
|
+9.93% | -7.89% |
| 07-03 | Tranche Update on GMO internet group, Inc.'s Equity Buyback Plan announced on June 19, 2026. | CI |
| 06-19 | GMO internet group, Inc. authorizes a Buyback Plan. | CI |
Company Valuation: GMO internet group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 299,022 | 263,183 | 272,092 | 280,693 | 396,058 | 356,907 | - | - |
| Change | - | -11.99% | 3.38% | 3.16% | 41.1% | -9.89% | - | - |
| Enterprise Value (EV) 1 | 353,549 | 312,373 | 352,207 | 366,397 | 226,810 | 456,469 | 312,816 | 356,907 |
| Change | - | -11.65% | 12.75% | 4.03% | -38.1% | 101.26% | -31.47% | 14.09% |
| P/E | 17x | 20x | 19.2x | 21.2x | 24.9x | 17x | 14.5x | 13.8x |
| PBR | 4.05x | 3.65x | 3.3x | 3.25x | 3.87x | 4.05x | 2.84x | 3.09x |
| PEG | - | -0.9x | 2.34x | -4.16x | 1x | 0.5x | 0.8x | 2.93x |
| Capitalization / Revenue | 1.24x | 1.07x | 1.05x | 1.01x | 1.39x | 1.15x | 1.08x | 0.99x |
| EV / Revenue | 1.46x | 1.27x | 1.36x | 1.32x | 0.79x | 1.47x | 0.94x | 0.99x |
| EV / EBITDA | 6.99x | 5.44x | 6.28x | 5.95x | 3x | 5.62x | 3.32x | - |
| EV / EBIT | 8.6x | 7.14x | 8.29x | 7.85x | 3.97x | 6.71x | 3.95x | 3.94x |
| EV / FCF | -4.68x | 11x | -243x | 27.7x | 4.04x | 8.76x | 5.38x | 5.97x |
| FCF Yield | -21.4% | 9.11% | -0.41% | 3.61% | 24.8% | 11.4% | 18.6% | 16.8% |
| Dividend per Share 2 | 52.7 | 47.6 | 44.1 | 41.8 | 52 | 70 | 81.98 | 86.5 |
| Rate of return | 1.94% | 1.93% | 1.72% | 1.56% | 1.33% | 1.94% | 2.27% | 2.4% |
| EPS 2 | 159.7 | 123.2 | 133.3 | 126.5 | 157.6 | 212.5 | 249.7 | 261.4 |
| Distribution rate | 33% | 38.6% | 33.1% | 33% | 33% | 32.9% | 32.8% | 33.1% |
| Net sales 1 | 241,446 | 245,696 | 258,643 | 277,407 | 285,626 | 310,296 | 331,319 | 358,900 |
| EBITDA 1 | 50,613 | 57,412 | 56,051 | 61,607 | 75,651 | 81,250 | 94,140 | - |
| EBIT 1 | 41,097 | 43,746 | 42,471 | 46,653 | 57,170 | 68,001 | 79,128 | 90,500 |
| Net income 1 | 17,527 | 13,209 | 14,191 | 13,373 | 16,102 | 15,413 | 24,818 | 25,400 |
| Net Debt 1 | 54,527 | 49,190 | 80,115 | 85,704 | -169,248 | 99,562 | -44,091 | - |
| Reference price 2 | 2,715.00 | 2,466.00 | 2,563.00 | 2,680.00 | 3,918.00 | 3,609.00 | 3,609.00 | 3,609.00 |
| Nbr of stocks (in thousands) | 110,137 | 106,725 | 106,161 | 104,736 | 101,087 | 98,894 | - | - |
| Announcement Date | 2/10/22 | 2/13/23 | 2/13/24 | 2/12/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.98x | 1.47x | 5.62x | 1.94% | 2.21B | |
| 14.44x | 3.94x | 9.18x | 1.43% | 494B | |
| 21.62x | 6.4x | 19.22x | -.--% | 327B | |
| 24.56x | 2.62x | 13.52x | -.--% | 152B | |
| 5.56x | 122.88x | 4.45x | 0.1% | 137B | |
| 33.18x | 4.04x | 26.47x | -.--% | 99.93B | |
| 9.07x | 7.81x | 89.3x | 0.69% | 89.72B | |
| 29.28x | 5.54x | 15.65x | -.--% | 88.39B | |
| 75.14x | 4.45x | 21.73x | -.--% | 83.66B | |
| 7.84x | 2.77x | 39.38x | 0.6% | 36.64B | |
| Average | 23.77x | 16.19x | 24.45x | 0.48% | 150.95B | |
| Weighted average by Cap. | 21.20x | 15.44x | 19.07x | 0.53% |
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
- Stocks
- 9449 Stock
- Valuation GMO internet group, Inc.
Select your edition
All financial news and data tailored to specific country editions
