Valuation GMO internet group, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
4,091.00 ^JPY	+3.13%		-3.94%	+4.42%

08-14	GMO internet group, Inc. Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 16, 2026	CI
07-21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT

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	383,698	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-3.12%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	483,260	339,607	383,698
Change	-	-11.65%	12.75%	4.03%	-38.1%	113.07%	-29.73%	12.98%
P/E	17x	20x	19.2x	21.2x	24.9x	18.9x	15.8x	15.7x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.59x	4.01x	3.5x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.8x	15.2x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.24x	1.15x	1.07x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.56x	1.02x	1.07x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	6.08x	3.66x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.21x	4.29x	4.24x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	9.28x	5.84x	6.41x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	10.8%	17.1%	15.6%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	74	84.98	86.5
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	1.81%	2.08%	2.11%
EPS ²	159.7	123.2	133.3	126.5	157.6	216.3	258.7	261.4
Distribution rate	33%	38.6%	33.1%	33%	33%	34.2%	32.8%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	309,294	334,519	358,900
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	79,500	92,850	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	67,002	79,104	90,500
Net income ¹	17,527	13,209	14,191	13,373	16,102	22,093	25,218	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	4,091.00	4,091.00	4,091.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	93,791	-	-
Announcement Date	2/10/22	2/13/23	2/13/24	2/12/25	2/12/26	-	-	-

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 GROUP, INC.	18.34x	1.52x	5.93x	1.87%	2.39B
TENCENT HOLDINGS LIMITED	14.99x	4x	9.22x	1.36%	497B
NETFLIX, INC.	23.06x	6.82x	20.48x	-.--%	344B
UBER TECHNOLOGIES, INC.	23.07x	2.71x	13.82x	-.--%	155B
SPOTIFY TECHNOLOGY S.A.	39.46x	4.64x	30.7x	-.--%	115B
AIRBNB, INC.	35x	6.92x	19.44x	-.--%	109B
DOORDASH, INC.	85.09x	5.12x	24.39x	-.--%	96.19B
SK SQUARE CO., LTD.	2.64x	68.55x	1.91x	0.16%	95.22B
PROSUS N.V.	10.18x	7.59x	91.06x	0.66%	90.58B
NASPERS LIMITED	8.07x	3.08x	63.75x	0.74%	35.16B
Average	25.99x	11.09x	28.07x	0.48%	154.03B
Weighted average by Cap.	24.03x	9.00x	21.08x	0.51%