GMO Internet, Inc.
4784・Prime Market・Services
GMO Internet, Inc.4784
GMO Internet, Inc.4784
Reference Indicators
Market Cap
1,426¥100M
P/E (Forecast)
25.9x
P/B
10.4x
Dividend Yield (Forecast)
4.14%
ROE
59.0%
EV/EBITDA
10.3x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 34,524 | 16,629 | 14,903 | 12,997 | 78,548 |
Cost of Sales | 28,368 | 9,430 | 8,573 | 7,023 | 52,581 |
Gross Profit | 6,155 | 7,198 | 6,330 | 5,974 | 25,966 |
SG&A Expenses | 5,668 | 6,487 | 6,355 | 5,834 | 17,741 |
Operating Income | 487 | 710 | -25 | 139 | 8,224 |
Non-operating Income | 56 | 41 | 207 | 37 | 311 |
Non-operating Expenses | 1 | 5 | 1 | 25 | 189 |
Ordinary Income | 542 | 746 | 180 | 151 | 8,345 |
Extraordinary Income | 23 | 0 | 1 | 5 | 1,977 |
Extraordinary Losses | — | 34 | — | 43 | 2,045 |
Pre-tax Income | 565 | 712 | 181 | 113 | 8,277 |
Income Taxes | 219 | 307 | 135 | 106 | 2,734 |
Net Income | 328 | 395 | 40 | -4 | 5,563 |
EBITDA | 623 | 857 | 126 | 300 | 12,988 |
Gross Margin | 17.8% | 43.3% | 42.5% | 46.0% | 33.1% |
Operating Margin | 1.4% | 4.3% | -0.2% | 1.1% | 10.5% |
ROA | 2.8% | 3.2% | 0.4% | -0.0% | 10.8% |
ROE | 6.3% | 7.5% | 0.8% | -0.1% | 59.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| インターネットインフラ事業 | 65,864 | 8,631 | 13.1% |
| インターネット広告・メディア事業 | 12,490 | 201 | 1.6% |
| その他 | 193 | 113 | 58.5% |