Valuation GMO internet group, Inc. OTC Markets

Stocks

Market Closed - OTC Markets 04:57:21 10/11/2026 HKT			5-day change	1st Jan Change
40.08 ^USD	+27.32%		+27.32%	+27.32%

10-30	Tranche Update on GMO internet group, Inc.'s Equity Buyback Plan announced on June 19, 2026.	CI
10-29	GMO internet group, Inc.'s Equity Buyback announced on June 19, 2026, has closed with 7,839,000 shares, representing 8.03% for ¥29,999.72 million.	CI

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	298,348	-	-
Change	-	-11.99%	3.38%	3.16%	41.1%	-24.67%	-	-
Enterprise Value (EV) ¹	353,549	312,373	352,207	366,397	226,810	459,661	262,452	257,543
Change	-	-11.65%	12.75%	4.03%	-38.1%	102.66%	-42.9%	-1.87%
P/E	17x	20x	19.2x	21.2x	24.9x	15.1x	12x	11.1x
PBR	4.05x	3.65x	3.3x	3.25x	3.87x	3.57x	3.12x	2.72x
PEG	-	-0.9x	2.34x	-4.16x	1x	0.4x	0.5x	1.3x
Capitalization / Revenue	1.24x	1.07x	1.05x	1.01x	1.39x	0.95x	0.89x	0.82x
EV / Revenue	1.46x	1.27x	1.36x	1.32x	0.79x	1.46x	0.79x	0.71x
EV / EBITDA	6.99x	5.44x	6.28x	5.95x	3x	5.54x	2.78x	-
EV / EBIT	8.6x	7.14x	8.29x	7.85x	3.97x	6.73x	3.32x	2.89x
EV / FCF	-4.68x	11x	-243x	27.7x	4.04x	10x	5.02x	4.31x
FCF Yield	-21.4%	9.11%	-0.41%	3.61%	24.8%	9.98%	19.9%	23.2%
Dividend per Share ²	52.7	47.6	44.1	41.8	52	110	100.7	95
Rate of return	1.94%	1.93%	1.72%	1.56%	1.33%	3.46%	3.17%	2.99%
EPS ²	159.7	123.2	133.3	126.5	157.6	210.5	264.2	286.8
Distribution rate	33%	38.6%	33.1%	33%	33%	52.3%	38.1%	33.1%
Net sales ¹	241,446	245,696	258,643	277,407	285,626	314,200	333,898	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	68,250	79,134	88,962
Net income ¹	17,527	13,209	14,191	13,373	16,102	22,005	25,440	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	3,181.00	3,181.00	3,181.00
Nbr of stocks (in thousands)	110,137	106,725	106,161	104,736	101,087	93,791	-	-
Announcement Date	10/2/22	13/2/23	13/2/24	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALPHABET INC.	15.12x	7x	15.15x	0.3%	3,618B
META PLATFORMS, INC.	22.03x	6.43x	11.55x	0.34%	1,640B
MASTERCARD, INC.	33.68x	15.68x	24.81x	0.53%	576B
TENCENT HOLDINGS LIMITED	13.39x	3.54x	8.2x	1.53%	443B
NETFLIX, INC.	17.34x	5.13x	15.37x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	18.31x	1.28x	8.61x	1.15%	235B
SHOPIFY INC.	92.37x	12.01x	65.64x	-.--%	189B
UBER TECHNOLOGIES, INC.	26.77x	2.53x	12.77x	-.--%	142B
SPOTIFY TECHNOLOGY S.A.	47.14x	5.49x	36.23x	-.--%	126B
Average	31.80x	6.57x	22.04x	0.43%	803B
Weighted average by Cap.	21.06x	7.12x	16.12x	0.4%