Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 28/07/2026 +03			5-day change	1st Jan Change
517.00 ^JPY	-1.34%		-3.90%	-44.82%

07-21	GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights	MT
07-14	Gmo Internet Group, Inc. Announces Appointment of Hirofumi Yamashita as Head of Group Ai Transformation, Effective July 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	6,509	7,174	5,513	19,333	256,969	157,296	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-38.79%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	251,950	157,296	157,296
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-37.57%	0%
P/E	20.1x	18x	137x	-3,997x	46.2x	25.7x	22.7x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	-28.96x	1.7x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.91x	1.87x
EV / Revenue	0x	0x	0x	0x	0x	1.91x	1.87x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	16x	13.9x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	10.9	12.5	1.3	6.9	20.26	22	15
Rate of return	2.64%	2.78%	0.38%	0.58%	2.16%	4.26%	2.9%
EPS ²	20.52	24.98	2.5	-0.3	20.28	20.1	22.8
Distribution rate	53.1%	50%	52%	-2,300%	99.9%	109%	65.8%
Net sales ¹	34,524	16,629	14,903	12,997	78,548	82,300	84,000
EBITDA	-	-	-	-	-	-	-
EBIT ¹	487	710	-25	139	8,224	9,840	11,320
Net income ¹	328	395	40	-4	5,563	6,110	6,950
Net Debt	-4,714	-5,343	-4,185	-4,024	-5,019	-	-
Reference price ²	413.00	450.00	342.00	1,199.00	937.00	517.00	517.00
Nbr of stocks (in thousands)	15,760	15,943	16,121	16,125	274,247	304,247	-
Announcement Date	2/7/22 A	2/6/23 A	2/5/24 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.($)
GMO INTERNET, INC.	26.07x	-	-	4.2%	974M
PUBLICIS GROUPE S.A.	12.9x	1.41x	6.39x	4.34%	25.7B
OMNICOM GROUP., INC.	9.23x	1.08x	5.72x	4.38%	23.49B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.24x	5.4x	9.8x	7.17%	10.98B
JCDECAUX SE	15.97x	1.22x	4.13x	3.14%	5.29B
CYBERAGENT, INC.	17.16x	0.61x	5.92x	1.4%	4.56B
WPP PLC	9.17x	0.66x	3.94x	5.09%	4.23B
NIQ GLOBAL INTELLIGENCE PLC	-34.41x	1.38x	5.86x	-.--%	3.27B
Average	8.54x	1.68x	5.97x	3.71%	9.81B
Weighted average by Cap.	10.16x	1.77x	6.33x	4.35%