Subscribe

GMO Internet, Inc. (9449.T)

JPY4,038.00 +46.00 (+1.15%)
JP JPX Communication Services Telecommunications Services
Address Cerulean Tower 150-8512
Tokyo, JP
CEO Masatoshi Kumagai
Website gmo.jp
IPO 2004-02-27
ISIN JP3152750000

Explore sections of this company profile

Also trades on Other OTC · GMOYF (USD) Tokyo Stock Exchange · 9449.T (JPY)
Description

Operating globally, GMO Internet, Inc. offers an extensive portfolio of internet services. Its business activities are structured across four main divisions: Internet Infrastructure, Online Advertising and Media, Internet Finance, and Cryptocurrency. Within its Internet Infrastructure division, it provides fundamental offerings like domain management, web hosting, cloud computing, cybersecurity, payment processing, e-commerce support, internet connectivity, website creation tools, marketing assistance, community platforms, digital content, mobile applications, and IoT solutions. The Online Advertising and Media segment encompasses a range of services including media provisions, search engine optimization, ad technology, mobile marketing strategies, online-to-offline (O2O) initiatives, and loyalty/coupon programs. Its Internet Finance segment delivers services such as online securities trading and foreign exchange (FX) along with other trading facilities. Furthermore, GMO Internet is active in cryptocurrency trading and mining operations, and also develops mobile, online, and various other games. Established in 1976, the company is headquartered in Tokyo, Japan.

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
JPY4,038.00 +46.00 (+1.15%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
432.8K
Beta
0.48
Float Shares
53.45M
Free Float %
54.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.66% +4.58% +0.37% +7.87% -3.75% -15.71% -8.31% +21.19% +9.24% +157.88% +273.64%
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
4,038.00
DCF (Unlevered) 5,710.93 +41.4%
DCF (Levered) 10,759.75 +166.5%

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) 60% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.60
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    +3.0% Q1'26: +14.1% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +24.1% Q1'26: +21.0% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +29.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +19.9% Q1'26: +24.0% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    Q1'26: -8.4% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    -3.3% Q1'26: -5.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    8.18× Q1'26: 6.27× (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 (0.48) × ERP
WACC = 36% × Ke + 64% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,719.46 Current price: 4,038.00
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
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
3 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
126.34B
est: 125.43B (+0.7%)
135.03B
est: 134.69B (+0.2%)
154.26B
est: 151.91B (+1.5%)
185.18B
est: 185.18B (0.0%)
196.17B
est: 198.34B (-1.1%)
210.56B
est: 209.85B (+0.3%)
241.45B
est: 236.50B (+2.1%)
245.70B
est: 242.78B (+1.2%)
258.64B
est: 265.08B (-2.4%)
277.41B
est: 275.58B (+0.7%)
285.63B
est: 287.92B (-0.8%)
308.95B
307.90B – 310.00B
+7.3% YoY
331.32B
318.78B – 343.35B
+7.2% YoY
358.90B
354.65B – 363.15B
+8.3% YoY
389.38B
381.11B – 397.34B
+8.5% YoY
EBITDA
31.22B
est: 28.37B (+10.1%)
22.20B
est: 30.46B (-27.1%)
22.17B
est: 34.35B (-35.5%)
-7.71B
est: 41.88B (-118.4%)
30.06B
est: 44.85B (-33.0%)
38.97B
est: 47.46B (-17.9%)
53.73B
est: 53.48B (+0.5%)
72.28B
est: 54.90B (+31.6%)
58.88B
est: 65.17B (-9.6%)
62.96B
est: 67.75B (-7.1%)
73.65B
est: 70.78B (+4.1%)
75.95B
75.69B – 76.21B
+7.3% YoY
81.45B
78.37B – 84.41B
+7.2% YoY
88.23B
87.19B – 89.28B
+8.3% YoY
95.73B
93.69B – 97.68B
+8.5% YoY
EBIT
25.31B
est: 22.28B (+13.6%)
16.95B
est: 23.93B (-29.2%)
16.29B
est: 26.98B (-39.6%)
-16.67B
est: 32.90B (-150.7%)
22.81B
est: 35.23B (-35.3%)
30.32B
est: 37.28B (-18.7%)
44.21B
est: 42.01B (+5.2%)
58.61B
est: 43.13B (+35.9%)
45.30B
est: 51.37B (-11.8%)
48.01B
est: 53.41B (-10.1%)
56.86B
est: 55.80B (+1.9%)
59.87B
59.67B – 60.07B
+7.3% YoY
64.21B
61.78B – 66.54B
+7.2% YoY
69.55B
68.73B – 70.38B
+8.3% YoY
75.46B
73.86B – 77.00B
+8.5% YoY
Net Income
13.42B
est: 11.42B (+17.5%)
7.23B
est: 7.03B (+2.9%)
8.03B
est: 6.56B (+22.4%)
-20.71B
est: 3.31B (-726.5%)
8.34B
est: 9.67B (-13.8%)
10.28B
est: 10.05B (+2.3%)
17.53B
est: 14.13B (+24.0%)
13.21B
est: 15.91B (-17.0%)
14.19B
est: 14.98B (-5.3%)
13.37B
est: 16.37B (-18.3%)
16.10B
est: 16.75B (-3.9%)
21.20B
20.64B – 22.79B
+26.6% YoY
25.56B
22.47B – 28.46B
+20.6% YoY
28.80B
23.67B – 29.76B
+12.7% YoY
31.05B
30.19B – 31.87B
+7.8% YoY
SGA
48.36B
est: 47.05B (+2.8%)
48.76B
est: 50.53B (-3.5%)
55.34B
est: 56.98B (-2.9%)
65.17B
est: 69.46B (-6.2%)
66.46B
est: 74.40B (-10.7%)
72.71B
est: 78.72B (-7.6%)
81.69B
est: 88.71B (-7.9%)
96.84B
est: 91.07B (+6.3%)
102.59B
est: 102.17B (+0.4%)
112.02B
est: 106.22B (+5.5%)
112.60B
est: 110.97B (+1.5%)
119.08B
118.67B – 119.48B
+7.3% YoY
127.70B
122.87B – 132.34B
+7.2% YoY
138.33B
136.69B – 139.97B
+8.3% YoY
150.08B
146.89B – 153.15B
+8.5% YoY
EPS
113.91
est: 108.05 (+5.4%)
62.25
est: 66.55 (-6.5%)
69.44
est: 62.08 (+11.8%)
-179.92
est: 31.28 (-675.3%)
73.16
est: 91.49 (-20.0%)
92.99
est: 95.11 (-2.2%)
159.68
est: 133.71 (+19.4%)
123.21
est: 150.33 (-18.0%)
133.33
est: 146.64 (-9.1%)
126.55
est: 162.64 (-22.2%)
157.56
est: 178.59 (-11.8%)
212.51
202.00 – 223.02
+19.0% YoY
249.66
219.88 – 278.44
+17.5% YoY
261.40
231.63 – 291.17
+4.7% YoY
303.80
295.41 – 311.88
+16.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-15 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-14 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-13 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-12 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-11 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-08 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-07 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-01 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-04-30 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-04-28 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-04-27 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-04-24 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-23 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-22 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-21 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-20 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-17 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-16 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.74B
OE per share TTM
16.20
Owner's Yield
0.53%
Maintenance CapEx ratio
25.02%
Maint CapEx / Avg PPE
15.2%

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 Held by 98 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Schwab Crypto Thematic ETF STCE 1.81% 4.38M 0.30%
2 Invesco CoinShares Global Blockchain UCITS ETF BCHN.L 1.64% 16.61M 0.65%
3 Fidelity Crypto Industry and Digital Payments ETF FDIG 0.76% 2.00M 0.39%
4 WisdomTree Blockchain UCITS ETF - USD Acc WBLK.MI 0.71% 342.5K 0.45%
5 iShares MSCI Japan Small-Cap ETF SCJ 0.11% 291.1K 0.50%
6 iShares International Small-Cap Equity Factor ETF ISCF 0.11% 716.4K 0.24%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.11% 602.2K 0.58%
8 Goldman Sachs Innovate Equity ETF GINN 0.08% 161.9K 0.50%
9 iShares Digitalisation UCITS ETF DGTL.L 0.05% 408.1K 0.40%
10 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.04% 90.4K 0.83%

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
10.35M
Shares Outstanding
98.89M

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
Issei Ainoura Executive Vice President, Head of Group Payment Processing Division & Rep. Director 189M male
Masashi Yasuda Executive VP, Deputy to Group CEO, Group CFO & Director 134M male
Hiroyuki Nishiyama EVP, Dep.to Grp CEO, Head of Security Business, Group COO & Director 134M male
Tadashi Ito Group EVP, Deputy to Group CEO, Head of Grp Infra Div. & Director 133M male
Hirofumi Yamashita Executive Vice President & Head of Group Systems Division 127M male
Masatoshi Kumagai Founder, Group CEO & Chairman 127M male
Katsumi Arisawa Group Senior Managing Executive Officer & Head of Group Management Support Division 117M male
Toshiaki Horiuchi Sr. Managing Executive Officer & Head of Group Engineer Recruitment/Technology PR 107M male
Teruhiro Arai Group Sr Mang Exe Off,Head of Overseas Invest & Friend Maker,Overseas Mgmt and Gov,Overseas Listing 106M male
Noriko Inagaki Group Managing Executive Officer & Group Finance and IR Director female
Makoto Hashiguchi Group Sr. Mang Exe Off & CBO, Head of Group Adv Div., Group Brand, PR and Facilities,PR Div. male
Kimihiro Kodama Group MEO and Head of Domain registration and sales & cloud rental server business 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