Valuation GMO internet, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 12/06/26 pm AEST			5-day change	1st Jan Change
458.00 ^JPY	+2.46%		-4.78%	-51.12%

15/05	GMO Internet, Inc. Provides Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
15/05	GMO Internet, Inc. Resolves Commemorative Dividend for the First Quarter Ended March 31, 2026, Payable on June 22, 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	139,345	-
Change	-	10.22%	-23.15%	250.65%	1,229.15%	-45.77%	-
Enterprise Value (EV)	1,795	1,831	1,328	15,309	251,950	139,345	139,345
Change	-	2.03%	-27.46%	1,052.38%	1,545.73%	-44.69%	0%
P/E Ratio	20.1x	18x	137x	-3,997x	46.2x	22.8x	20.1x
PBR	1.27x	1.35x	1.07x	3.73x	18.8x	-	-
PEG	-	0.8x	-1.5x	36x	-0x	-25.69x	1.5x
Capitalization / Revenue	0.19x	0.43x	0.37x	1.49x	3.27x	1.69x	1.66x
EV / Revenue	0x	0x	0x	0x	0x	1.69x	1.66x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	0x	0x	14.2x	12.3x
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%	4.8%	3.28%
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	458.00	458.00
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

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.	22.79x	-	-	4.8%	870M
PUBLICIS GROUPE S.A.	12.88x	1.4x	6.33x	4.34%	25.83B
OMNICOM GROUP., INC.	8.67x	1.02x	5.46x	4.56%	21.85B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.92x	5.69x	10.09x	6.8%	11.63B
JCDECAUX SE	13.97x	-	-	3.71%	4.56B
CYBERAGENT, INC.	16.35x	0.56x	5.58x	1.5%	4.32B
WPP PLC	8.78x	0.64x	3.85x	5.33%	4.07B
HAKUHODO DY HOLDINGS INC	19.04x	0.38x	5.58x	2.79%	2.57B
Average	14.42x	1.62x	6.15x	4.23%	9.46B
Weighted average by Cap.	12.04x	1.86x	6.47x	4.59%