GMO Media,Inc.
6180・Growth Market・Services
GMO Media,Inc.6180
GMO Media,Inc.6180
Reference Indicators
Market Cap
71¥100M
P/E (Forecast)
11.9x
P/B
2.2x
Dividend Yield (Forecast)
5.50%
ROE
21.8%
EV/EBITDA
5.3x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 8,575 | 5,587 | 6,266 | 6,606 | 7,115 |
Cost of Sales | 6,417 | 3,291 | 3,483 | 3,637 | 3,751 |
Gross Profit | 2,158 | 2,296 | 2,782 | 2,969 | 3,363 |
SG&A Expenses | 2,109 | 1,985 | 2,248 | 2,206 | 2,462 |
Operating Income | 48 | 310 | 533 | 762 | 901 |
Non-operating Income | 11 | 3 | 11 | 12 | 16 |
Non-operating Expenses | 0 | 6 | 5 | 15 | 21 |
Ordinary Income | 60 | 307 | 540 | 759 | 896 |
Extraordinary Income | 0 | — | — | — | — |
Extraordinary Losses | — | 39 | 13 | — | 8 |
Pre-tax Income | 60 | 267 | 526 | 759 | 888 |
Income Taxes | 53 | 84 | 165 | 187 | 241 |
Net Income | 7 | 183 | 361 | 571 | 646 |
EBITDA | 86 | 355 | 581 | 816 | 1,015 |
Gross Margin | 25.2% | 41.1% | 44.4% | 44.9% | 47.3% |
Operating Margin | 0.6% | 5.6% | 8.5% | 11.5% | 12.7% |
ROA | 0.2% | 3.7% | 6.6% | 9.7% | 10.2% |
ROE | 0.3% | 9.2% | 16.2% | 22.1% | 21.8% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| メディア事業 | 3,950 | 814 | 20.6% |
| ソリューション事業 | 447 | 86 | 19.2% |