Valuation GMO internet group, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:47:34 04/06/2026 +03			5-day change	1st Jan Change
19.78 ^USD	-4.24%		0.00%	-22.45%

05-29	GMO Internet Group Fixes Terms for 25 Billion Yen in Multi-Tranche Corporate Bond Issuance	MT
05-22	GMO internet group, Inc., Q1 2026 Earnings Call, May 15, 2026

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	304,889	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-23.02%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	404,451	260,798	304,889
Change	-	-11.65%	12.75%	4.03%	-38.1%	78.32%	-35.52%	16.91%
P/E Ratio	17x	20x	19.2x	21.2x	24.9x	14.5x	12x	10.5x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	3.46x	2.48x	2.42x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.4x	0.6x	0.7x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	0.98x	0.91x	0.83x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.3x	0.78x	0.83x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	4.98x	2.74x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	5.95x	3.29x	3.41x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	7.76x	4.52x	4.88x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	12.9%	22.1%	20.5%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	70	84.5	97.5
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	2.27%	2.74%	3.16%
EPS ²	159.7	123.2	133.3	126.5	157.6	212.5	257.1	295
Distribution rate	33%	38.6%	33.1%	33%	33%	32.9%	32.9%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	310,296	334,355	367,395
EBITDA ¹	50,613	57,412	56,051	61,607	75,651	81,250	95,318	-
EBIT ¹	41,097	43,746	42,471	46,653	57,170	68,001	79,321	89,345
Net income ¹	17,527	13,209	14,191	13,373	16,102	15,413	25,557	28,796
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	3,083.00	3,083.00	3,083.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	98,894	-	-
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	15.47x	4.25x	9.88x	1.33%	533B
NETFLIX, INC.	22.36x	6.61x	19.84x	-.--%	338B
UBER TECHNOLOGIES, INC.	23.38x	2.43x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	5.06x	102.24x	3.8x	0.11%	118B
PROSUS N.V.	9.92x	12.37x	120.83x	0.43%	105B
SPOTIFY TECHNOLOGY S.A.	32.49x	3.95x	25.68x	-.--%	99.11B
AIRBNB, INC.	26.02x	4.83x	13.65x	-.--%	78.51B
DOORDASH, INC.	58.91x	3.42x	16.72x	-.--%	65.61B
NASPERS LIMITED	8.87x	4.1x	43.83x	0.5%	39.78B
Average	22.50x	16.02x	29.64x	0.26%	168.61B
Weighted average by Cap.	19.90x	12.76x	21.97x	0.52%