Subscribe

GMO Media Inc. (6180.T)

JPY3,735.00 +20.00 (+0.54%)
JP JPX Communication Services Internet Content & Information
Address Cerulean Tower 150-8512
Tokyo, JP
CEO Teruyuki Mori
Website gmo.media
IPO 2015-10-26
ISIN JP3386580009

Explore sections of this company profile

Description

GMO Media Inc. is a global provider of internet-based and advertising solutions, with a significant presence across Asia. The company develops and manages a diverse portfolio of digital media platforms. These include Coeteco, an educational resource for skill enhancement; Kirei Pass, facilitating the discovery and booking of beauty treatments and clinic appointments; PointTown, a rewards platform where users earn points through games, surveys, and various activities; Gesoten and Easy game box, both offering HTML5 gaming experiences, from dedicated portals to casual titles. Other media properties encompass Kumapon, a discount coupon aggregator; Prican, a community platform for young women; pre-novel, a service for reading and contributing conversational stories; and Blockchain Game Info, an informational hub for blockchain games, complete with introductions, strategy guides, and beginner resources. Beyond its consumer-facing media, GMO Media also provides business-to-business services such as GMO Repeatas, which assists in establishing point-based websites; Affi Town, managing performance-driven advertising distribution; Kirei Pass Connect, a digital transformation tool for beauty clinic operations; and Coeteco College, offering sales and management support for instructors selling online courses. Established in 2000 and based in Tokyo, Japan, GMO Media Inc. is a subsidiary of GMO Internet, Inc.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,735.00 +20.00 (+0.54%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.4K
Beta
1.60
Float Shares
428.1K
Free Float %
23.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-12.69% -13.58% -15.23% -19.81% -35.74% -31.43% -20.15% +65.43% +99.21% -1.56% -41.86%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,735.00
DCF (Unlevered) 3,755.37 +0.5%
DCF (Levered) 4,712.71 +26.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.56
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    +7.7% Q1'26: -7.5% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    +11.8% Q1'26: -38.9% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +11.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    +12.7% Q1'26: +11.2% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    Q1'26: +5,090.4% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    +1.3% Q1'26: +0.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    0.02× Q1'26: 0.02× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.60) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,730.73 Current price: 3,735.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Revenue
3.86B
est: 3.54B (+9.1%)
5.30B
est: 4.01B (+32.3%)
4.38B
est: 4.70B (-6.9%)
EBITDA
455.73M
est: 159.41M (+185.9%)
581.40M
est: 180.83M (+221.5%)
472.88M
est: 211.95M (+123.1%)
EBIT
383.54M
est: 122.84M (+212.2%)
505.55M
est: 139.35M (+262.8%)
371.40M
est: 163.32M (+127.4%)
Net Income
205.27M
est: 261.57M (-21.5%)
319.06M
est: 285.46M (+11.8%)
252.28M
est: 385.90M (-34.6%)
SGA
1.13B
est: 1.03B (+10.3%)
1.35B
est: 1.16B (+16.0%)
1.04B
est: 1.36B (-23.8%)
EPS
151.82
est: 145.05 (+4.7%)
183.84
est: 158.30 (+16.1%)
145.31
est: 214.00 (-32.1%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-14 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-13 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-12 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-11 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-08 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-07 A- 4/5 3/5 5/5 5/5 4/5 2/5 2/5
2026-05-01 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-30 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-23 A- 4/5 3/5 5/5 5/5 3/5 2/5 2/5
2026-04-22 A- 4/5 3/5 5/5 5/5 3/5 2/5 2/5
2026-04-21 A- 4/5 3/5 5/5 5/5 3/5 2/5 2/5
2026-04-20 A- 4/5 3/5 5/5 5/5 3/5 2/5 2/5
2026-04-17 A- 4/5 3/5 5/5 5/5 3/5 2/5 2/5
2026-04-16 A- 4/5 3/5 5/5 5/5 3/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.27M
OE per share TTM
2.85
Owner's Yield
0.08%
Maintenance CapEx ratio
0.02%
Maint CapEx / Avg PPE
0.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
4.21M
Shares Outstanding
1.81M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Makoto Sato MD, GM of Content Business Headquarters & Director male
Masahiko Beppu Head of System Department & Director male
Masatoshi Kumagai Executive Chairman of the Board male
Seigo Ishibashi MD, Head of Administration Department & Director male
Teruyuki Mori President, Chief Executive Officer & Representative Director male
Yasuhiro Natsume Head of Advertising & Media Business Headquarters and Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits