|
Market Closed -
Japan Exchange
04:30:00 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 523.00 JPY | -0.95% |
|
-7.60% | -44.18% |
Company Valuation: GMO internet, Inc.
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 | 159,121 | - |
| Change | - | 10.22% | -23.15% | 250.65% | 1,229.15% | -38.08% | - |
| Enterprise Value (EV) | 1,795 | 1,831 | 1,328 | 15,309 | 251,950 | 159,121 | 159,121 |
| Change | - | 2.03% | -27.46% | 1,052.38% | 1,545.73% | -36.84% | 0% |
| P/E | 20.1x | 18x | 137x | -3,997x | 46.2x | 26x | 22.9x |
| PBR | 1.27x | 1.35x | 1.07x | 3.73x | 18.8x | - | - |
| PEG | - | 0.8x | -1.5x | 36x | -0x | -29.29x | 1.7x |
| Capitalization / Revenue | 0.19x | 0.43x | 0.37x | 1.49x | 3.27x | 1.93x | 1.89x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.93x | 1.89x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | -0x | 0x | 0x | 16.2x | 14.1x |
| 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% | 4.21% | 2.87% |
| 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 | 523.00 | 523.00 |
| Nbr of stocks (in thousands) | 15,760 | 15,943 | 16,121 | 16,125 | 274,247 | 304,247 | - |
| Announcement Date | 7/2/22 | 6/2/23 | 5/2/24 | 12/2/25 | 12/2/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.02x | - | - | 4.21% | 1.04B | |
| 13.81x | 1.52x | 6.88x | 4.06% | 28.06B | |
| 9.16x | 1.03x | 5.77x | 4.34% | 21.68B | |
| 11.96x | 5.21x | 9.06x | 7.15% | 10.23B | |
| 16.22x | 1.33x | 4.18x | 2.86% | 6.01B | |
| 41.05x | 0.7x | 4.18x | 4.1% | 5.35B | |
| -55.46x | 1.81x | 7.62x | 0% | 5.26B | |
| 14.43x | 0.48x | 4.83x | 1.64% | 4.07B | |
| 35.04x | 4.56x | 12.35x | -.--% | 3.41B | |
| Average | 12.47x | 2.08x | 6.86x | 3.15% | 9.46B | |
| Weighted average by Cap. | 11.03x | 1.87x | 6.66x | 3.89% |
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
- 4784 Stock
- Valuation GMO internet, Inc.
Select your edition
All financial news and data tailored to specific country editions
