|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,000.00 JPY | -3.97% |
|
-4.64% | -23.43% |
| 08:36pm | GMO internet group, Inc. authorizes a Buyback Plan. | CI |
| 08:35pm | GMO internet group, Inc. announces an Equity Buyback for 16,000,000 shares, representing 16.32% for ¥30,000 million. | CI |
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 | 296,681 | - | - |
| Change | - | -11.99% | 3.38% | 3.16% | 41.1% | -25.09% | - | - |
| Enterprise Value (EV) 1 | 353,549 | 312,373 | 352,207 | 366,397 | 226,810 | 396,243 | 252,590 | 296,681 |
| Change | - | -11.65% | 12.75% | 4.03% | -38.1% | 74.7% | -36.25% | 17.46% |
| P/E | 17x | 20x | 19.2x | 21.2x | 24.9x | 14.1x | 11.7x | 10.2x |
| PBR | 4.05x | 3.65x | 3.3x | 3.25x | 3.87x | 3.37x | 2.41x | 2.35x |
| PEG | - | -0.9x | 2.34x | -4.16x | 1x | 0.4x | 0.6x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.07x | 1.05x | 1.01x | 1.39x | 0.96x | 0.89x | 0.81x |
| EV / Revenue | 1.46x | 1.27x | 1.36x | 1.32x | 0.79x | 1.28x | 0.76x | 0.81x |
| EV / EBITDA | 6.99x | 5.44x | 6.28x | 5.95x | 3x | 4.88x | 2.65x | - |
| EV / EBIT | 8.6x | 7.14x | 8.29x | 7.85x | 3.97x | 5.83x | 3.18x | 3.32x |
| EV / FCF | -4.68x | 11x | -243x | 27.7x | 4.04x | 7.61x | 4.38x | 4.75x |
| FCF Yield | -21.4% | 9.11% | -0.41% | 3.61% | 24.8% | 13.1% | 22.8% | 21.1% |
| Dividend per Share 2 | 52.7 | 47.6 | 44.1 | 41.8 | 52 | 70 | 84.5 | 97.5 |
| Rate of return | 1.94% | 1.93% | 1.72% | 1.56% | 1.33% | 2.33% | 2.82% | 3.25% |
| EPS 2 | 159.7 | 123.2 | 133.3 | 126.5 | 157.6 | 212.5 | 257.1 | 295 |
| Distribution rate | 33% | 38.6% | 33.1% | 33% | 33% | 32.9% | 32.9% | 33.1% |
| Net sales 1 | 241,446 | 245,696 | 258,643 | 277,407 | 285,626 | 310,296 | 334,355 | 367,395 |
| EBITDA 1 | 50,613 | 57,412 | 56,051 | 61,607 | 75,651 | 81,250 | 95,318 | - |
| EBIT 1 | 41,097 | 43,746 | 42,471 | 46,653 | 57,170 | 68,001 | 79,321 | 89,345 |
| Net income 1 | 17,527 | 13,209 | 14,191 | 13,373 | 16,102 | 15,413 | 25,557 | 28,796 |
| Net Debt 1 | 54,527 | 49,190 | 80,115 | 85,704 | -169,248 | 99,562 | -44,091 | - |
| Reference price 2 | 2,715.00 | 2,466.00 | 2,563.00 | 2,680.00 | 3,918.00 | 3,000.00 | 3,000.00 | 3,000.00 |
| Nbr of stocks (in thousands) | 110,137 | 106,725 | 106,161 | 104,736 | 101,087 | 98,894 | - | - |
| Announcement Date | 10/2/22 | 13/2/23 | 13/2/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.7x | 1.32x | 5.03x | 2.24% | 1.92B | |
| 14.67x | 4.02x | 9.36x | 1.41% | 506B | |
| 21.54x | 6.37x | 19.11x | -.--% | 326B | |
| 23.61x | 2.52x | 13.02x | -.--% | 146B | |
| 6.31x | 134.42x | 4.96x | 0.09% | 146B | |
| 10.05x | 12.34x | 122.27x | 0.43% | 104B | |
| 31.85x | 3.86x | 25.12x | -.--% | 96.25B | |
| 28.02x | 5.27x | 14.87x | -.--% | 84.52B | |
| 67.87x | 3.99x | 19.48x | -.--% | 75.58B | |
| 8.67x | 4.04x | 45.27x | 0.52% | 38.9B | |
| Average | 22.73x | 17.81x | 27.85x | 0.47% | 152.41B | |
| Weighted average by Cap. | 20.19x | 17.47x | 21.77x | 0.52% |
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
