|
Market Closed -
Japan Exchange
09:30:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,377.00 JPY | +1.59% |
|
-15.68% | -13.81% |
| 10-28 | GMO Internet to Provide Goodwill Payments to Customers Affected by Onamae.com Cyberattack | MT |
| 10-27 | GMO Internet Group Shares Plunge Most Since 2011 After Hackers Claim to Leak Customer Data | MT |
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 | 316,731 | - | - |
| Change | - | -11.99% | 3.38% | 3.16% | 41.1% | -20.03% | - | - |
| Enterprise Value (EV) 1 | 353,549 | 312,373 | 352,207 | 366,397 | 226,810 | 478,044 | 280,835 | 275,926 |
| Change | - | -11.65% | 12.75% | 4.03% | -38.1% | 110.77% | -41.25% | -1.75% |
| P/E | 17x | 20x | 19.2x | 21.2x | 24.9x | 15.3x | 13x | 11.8x |
| PBR | 4.05x | 3.65x | 3.3x | 3.25x | 3.87x | 3.79x | 3.31x | 2.89x |
| PEG | - | -0.9x | 2.34x | -4.16x | 1x | 0.4x | 0.7x | 1.1x |
| Capitalization / Revenue | 1.24x | 1.07x | 1.05x | 1.01x | 1.39x | 1.01x | 0.95x | 0.87x |
| EV / Revenue | 1.46x | 1.27x | 1.36x | 1.32x | 0.79x | 1.52x | 0.84x | 0.76x |
| EV / EBITDA | 6.99x | 5.44x | 6.28x | 5.95x | 3x | 5.76x | 2.97x | - |
| EV / EBIT | 8.6x | 7.14x | 8.29x | 7.85x | 3.97x | 6.97x | 3.55x | 3.1x |
| EV / FCF | -4.68x | 11x | -243x | 27.7x | 4.04x | 10.4x | 5.37x | 4.61x |
| FCF Yield | -21.4% | 9.11% | -0.41% | 3.61% | 24.8% | 9.6% | 18.6% | 21.7% |
| Dividend per Share 2 | 52.7 | 47.6 | 44.1 | 41.8 | 52 | 79.1 | 85.72 | 95 |
| Rate of return | 1.94% | 1.93% | 1.72% | 1.56% | 1.33% | 2.34% | 2.54% | 2.81% |
| EPS 2 | 159.7 | 123.2 | 133.3 | 126.5 | 157.6 | 220 | 259 | 286.8 |
| Distribution rate | 33% | 38.6% | 33.1% | 33% | 33% | 36% | 33.1% | 33.1% |
| Net sales 1 | 241,446 | 245,696 | 258,643 | 277,407 | 285,626 | 314,004 | 332,998 | 362,845 |
| EBITDA 1 | 50,613 | 57,412 | 56,051 | 61,607 | 75,651 | 83,000 | 94,500 | - |
| EBIT 1 | 41,097 | 43,746 | 42,471 | 46,653 | 57,170 | 68,594 | 79,134 | 88,962 |
| Net income 1 | 17,527 | 13,209 | 14,191 | 13,373 | 16,102 | 22,005 | 25,315 | 28,652 |
| Net Debt 1 | 54,527 | 49,190 | 80,115 | 85,704 | -169,248 | 161,313 | -35,896 | -40,805 |
| Reference price 2 | 2,715.00 | 2,466.00 | 2,563.00 | 2,680.00 | 3,918.00 | 3,377.00 | 3,377.00 | 3,377.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.11x | 1.51x | 5.7x | 2.38% | 1.97B | |
| 15.77x | 7.65x | 16.35x | 0.27% | 3,957B | |
| 21.04x | 6.15x | 11.02x | 0.35% | 1,566B | |
| 31.2x | 14.6x | 23.09x | 0.57% | 535B | |
| 13.35x | 3.55x | 8.22x | 1.52% | 444B | |
| 17.3x | 5.12x | 15.33x | -.--% | 255B | |
| 19.06x | 1.39x | 9.39x | 1.08% | 251B | |
| 103.94x | 13.8x | 74.12x | -.--% | 216B | |
| 20.56x | 2.34x | 11.91x | -.--% | 133B | |
| 40.91x | 4.73x | 31.2x | -.--% | 111B | |
| Average | 29.82x | 6.08x | 20.63x | 0.62% | 746.94B | |
| Weighted average by Cap. | 21.01x | 7.33x | 16.78x | 0.38% |
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
