Valuation GMO internet group, Inc. OTC Markets

Stocks

Market Closed - OTC Markets 16:30:00 09/09/2026 +03			5-day change	1st Jan Change
25.00 ^USD	-6.37%		0.00%	-1.96%

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	372,255	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-6.01%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	471,817	328,164	372,255
Change	-	-11.65%	12.75%	4.03%	-38.1%	108.02%	-30.45%	13.44%
P/E	17x	20x	19.2x	21.2x	24.9x	18.3x	15.3x	15.2x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	4.45x	3.89x	3.4x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.5x	0.8x	14.72x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	1.2x	1.11x	1.04x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.53x	0.98x	1.04x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	5.93x	3.53x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	7.04x	4.15x	4.11x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	9.06x	5.64x	6.22x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	11%	17.7%	16.1%
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%	1.86%	2.14%	2.18%
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	3,969.00	3,969.00	3,969.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	93,791	-	-
Announcement Date	2/10/22 A	2/13/23 A	2/13/24 A	2/12/25 A	2/12/26 A	-	-	-

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	14.45x	3.85x	8.92x	1.41%	481B
NETFLIX, INC.	20.03x	5.93x	17.83x	-.--%	299B
UBER TECHNOLOGIES, INC.	21.76x	2.53x	12.86x	-.--%	144B
SPOTIFY TECHNOLOGY S.A.	36.41x	4.25x	27.73x	-.--%	105B
SK SQUARE CO., LTD.	2.9x	77.78x	2.17x	0.14%	102B
AIRBNB, INC.	31.28x	6.12x	17.2x	-.--%	98B
PROSUS N.V.	10.1x	7.3x	87.65x	0.68%	86.88B
DOORDASH, INC.	74.66x	4.41x	21.01x	-.--%	83.6B
NASPERS LIMITED	7.58x	2.89x	59.89x	0.79%	32.67B
Average	24.35x	12.78x	28.36x	0.34%	159.08B
Weighted average by Cap.	21.38x	9.84x	19.28x	0.54%