GMO internet group Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 13, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	305,680	396,058	280,693	272,092	263,183	299,022
Market Cap Growth	-2.02%	41.10%	3.16%	3.38%	-11.98%	-7.56%
Enterprise Value	481,503	26,430	-9,495	-54,714	-106,681	-113,613
Last Close Price	3091.00	3895.83	2625.61	2471.72	2338.89	2526.95
PE Ratio	19.03	23.65	20.99	19.17	19.93	17.06
Forward PE	15.45	17.57	14.86	16.09	16.56	20.27
PS Ratio	1.07	1.39	1.01	1.05	1.07	1.24
PB Ratio	1.27	1.65	1.48	1.57	1.70	2.13
P/TBV Ratio	5.92	7.66	6.94	7.11	10.01	8.79
P/FCF Ratio	6.31	8.18	4.79	-	12.34	-
P/OCF Ratio	5.50	7.13	3.31	18.24	10.26	-
PEG Ratio	0.86	2.92	2.92	2.92	2.92	2.92
EV/Sales Ratio	1.69	0.09	-	-	-	-
EV/EBITDA Ratio	6.02	0.33	-	-	-	-
EV/EBIT Ratio	7.83	0.43	-	-	-	-
EV/FCF Ratio	9.94	0.55	-	-	-	-
Debt / Equity Ratio	2.51	2.51	2.92	2.74	2.53	2.10
Debt / EBITDA Ratio	7.53	7.53	9.08	8.50	6.81	5.82
Debt / FCF Ratio	12.42	12.42	9.47	-	18.34	-
Net Debt / Equity Ratio	0.20	0.20	-2.21	-2.50	-2.83	-3.02
Net Debt / EBITDA Ratio	0.59	0.59	-6.89	-7.75	-7.62	-8.38
Net Debt / FCF Ratio	0.97	0.97	-7.18	531.87	-20.51	14.89
Asset Turnover	0.14	0.14	0.14	0.16	0.17	0.19
Inventory Turnover	2.62	2.62	-	-	-	-
Quick Ratio	0.53	0.53	0.64	0.74	0.73	0.66
Current Ratio	1.24	1.24	1.20	1.24	1.17	1.13
Return on Equity (ROE)	17.08%	17.08%	16.20%	16.03%	26.90%	23.66%
Return on Assets (ROA)	1.83%	1.83%	1.48%	1.60%	1.85%	2.06%
Return on Invested Capital (ROIC)	525.94%	151.44%	-	-	-	-
Return on Capital Employed (ROCE)	9.90%	9.90%	8.70%	9.40%	13.10%	15.00%
Earnings Yield	5.48%	4.23%	4.76%	5.22%	5.02%	5.86%
FCF Yield	15.84%	12.23%	20.89%	-0.30%	8.10%	-9.52%
Dividend Yield	1.64%	1.33%	1.59%	1.78%	2.04%	2.09%
Payout Ratio	33.00%	33.00%	36.47%	22.46%	48.96%	31.71%
Buyback Yield / Dilution	3.29%	3.29%	0.71%	0.73%	2.32%	0.75%
Total Shareholder Return	4.96%	4.63%	2.31%	2.51%	4.36%	2.84%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.