GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 576.5 JPY 1.86% Market Closed
Market Cap: 273.5B JPY
Have any thoughts about
GMO Internet Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

265.1B
+1%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+18%
5 Years
+40%
7 Years
+86%
10 Years
+166%
45.9B
-0.1%
Operating Income
Growth Rates:
1 Year
+37%
3 Years
+35%
5 Years
+119%
7 Years
+190%
10 Years
+354%
15.6B
-1%
Net Income
Growth Rates:
1 Year
+285%
3 Years
-1%
5 Years
-
7 Years
+179%
10 Years
+179%

Earnings Waterfall
GMO Internet Inc

Revenue
265.1B JPY
Cost of Revenue
-106.2B JPY
Gross Profit
158.9B JPY
Operating Expenses
-113B JPY
Operating Income
45.9B JPY
Other Expenses
-30.3B JPY
Net Income
15.6B JPY

Income Statement
GMO Internet Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
99 475
N/A
103 620
+4%
109 368
+6%
114 925
+5%
120 485
+5%
124 294
+3%
126 337
+2%
126 927
+0%
129 473
+2%
131 386
+1%
135 026
+3%
137 893
+2%
142 659
+3%
147 551
+3%
154 256
+5%
161 921
+5%
171 186
+6%
179 011
+5%
185 177
+3%
188 335
+2%
189 945
+1%
195 026
+3%
196 171
+1%
203 007
+3%
206 633
+2%
206 469
0%
210 559
+2%
218 106
+4%
224 539
+3%
230 199
+3%
241 612
+5%
236 431
-2%
246 688
+4%
247 795
+0%
245 696
-1%
255 224
+4%
250 183
-2%
255 107
+2%
258 643
+1%
261 911
+1%
265 080
+1%
Gross Profit
Cost of Revenue
(46 159)
(48 471)
(50 830)
(53 820)
(55 821)
(57 887)
(60 068)
(60 858)
(62 714)
(64 800)
(66 778)
(68 820)
(72 955)
(75 356)
(78 336)
(81 272)
(85 250)
(89 727)
(94 896)
(97 579)
(99 378)
(100 553)
(100 378)
(102 318)
(102 261)
(103 185)
(104 883)
(106 871)
(109 333)
(111 165)
(112 729)
(106 208)
(101 776)
(98 655)
(95 809)
(101 201)
(104 641)
(106 639)
(105 512)
(106 736)
(106 211)
Gross Profit
53 316
N/A
55 149
+3%
58 538
+6%
61 105
+4%
64 664
+6%
66 407
+3%
66 269
0%
66 069
0%
66 759
+1%
66 586
0%
68 248
+2%
69 073
+1%
69 704
+1%
72 195
+4%
75 920
+5%
80 649
+6%
85 936
+7%
89 284
+4%
90 281
+1%
90 756
+1%
90 567
0%
94 473
+4%
95 793
+1%
100 689
+5%
104 372
+4%
103 284
-1%
105 676
+2%
111 235
+5%
115 206
+4%
119 034
+3%
128 883
+8%
130 223
+1%
144 912
+11%
149 140
+3%
149 887
+1%
154 023
+3%
145 542
-6%
148 468
+2%
153 131
+3%
155 175
+1%
158 869
+2%
Operating Income
Operating Expenses
(43 217)
(44 198)
(45 679)
(46 651)
(48 278)
(50 037)
(51 521)
(51 459)
(51 757)
(50 877)
(51 231)
(52 176)
(53 880)
(56 170)
(58 278)
(61 275)
(64 008)
(66 313)
(68 494)
(69 238)
(69 606)
(70 074)
(70 514)
(72 127)
(73 630)
(75 417)
(77 783)
(79 146)
(81 113)
(83 026)
(87 719)
(90 410)
(95 427)
(100 599)
(106 141)
(110 415)
(112 119)
(112 647)
(110 660)
(109 258)
(113 006)
Selling, General & Administrative
(43 215)
(44 196)
(42 416)
(46 577)
(48 204)
(49 962)
(48 358)
(51 458)
(51 757)
(50 877)
(48 757)
(52 177)
(53 879)
(56 170)
(55 273)
(61 274)
(64 008)
(66 313)
(64 963)
(69 237)
(69 605)
(70 074)
(66 216)
(72 127)
(73 630)
(75 416)
(72 553)
(79 146)
(81 112)
(83 026)
(81 416)
(90 408)
(95 426)
(100 597)
(96 642)
(110 412)
(112 117)
(112 645)
(102 019)
(109 257)
(113 004)
Research & Development
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
(66)
0
0
0
(203)
0
0
0
(248)
0
0
0
(152)
0
0
0
(273)
0
0
0
(197)
0
0
0
(257)
0
0
Depreciation & Amortization
0
0
(3 260)
0
0
0
(3 161)
0
0
0
(2 474)
0
0
0
(2 938)
0
0
0
(3 328)
0
0
0
(4 050)
0
0
0
(5 077)
0
0
0
(6 029)
0
0
0
(9 300)
0
0
0
(8 382)
0
0
Other Operating Expenses
(2)
(2)
0
(74)
(74)
(75)
(1)
(1)
0
0
0
0
(1)
0
(1)
0
0
0
0
(1)
0
0
0
0
0
0
(1)
0
(1)
0
(1)
(2)
0
(2)
(2)
(3)
(2)
0
(2)
(1)
(2)
Operating Income
10 099
N/A
10 951
+8%
12 859
+17%
14 454
+12%
16 386
+13%
16 370
0%
14 748
-10%
14 610
-1%
15 002
+3%
15 709
+5%
17 017
+8%
16 897
-1%
15 824
-6%
16 025
+1%
17 642
+10%
19 374
+10%
21 928
+13%
22 971
+5%
21 787
-5%
21 518
-1%
20 961
-3%
24 399
+16%
25 279
+4%
28 562
+13%
30 742
+8%
27 867
-9%
27 893
+0%
32 089
+15%
34 093
+6%
36 008
+6%
41 164
+14%
39 813
-3%
49 485
+24%
48 541
-2%
43 746
-10%
43 608
0%
33 423
-23%
35 821
+7%
42 471
+19%
45 917
+8%
45 863
0%
Pre-Tax Income
Interest Income Expense
720
768
(141)
(147)
(138)
(144)
236
110
(376)
(228)
(82)
(194)
(41)
(283)
(376)
(671)
115
(71)
(1 561)
(1 528)
(2 517)
(2 608)
(960)
(1 230)
(1 230)
(1 219)
6 648
7 585
7 915
8 998
2 446
4 619
23 375
23 862
22 392
19 461
1 836
674
4 219
3 644
5 359
Non-Reccuring Items
(652)
(813)
(643)
(1 216)
(1 146)
(1 000)
(2 115)
(2 212)
(1 940)
(1 312)
(174)
68
(491)
(1 090)
(1 270)
(1 164)
(679)
(676)
(36 850)
(36 548)
(36 369)
(37 232)
(1 886)
(2 535)
(2 795)
(1 655)
(4 544)
(4 141)
(4 007)
(4 299)
(328)
(512)
(1 182)
(7 914)
(9 492)
(9 478)
(10 088)
(3 100)
(3 068)
(3 369)
(2 378)
Gain/Loss on Disposition of Assets
0
0
0
0
5 227
5 227
12 241
12 315
7 529
7 560
105
0
0
0
78
0
0
0
0
0
0
0
0
0
(370)
(352)
(462)
(306)
157
163
0
114
19
(36)
0
0
0
0
24
0
0
Total Other Income
291
273
500
474
(139)
(96)
38
39
199
196
(40)
50
179
163
50
192
(68)
(108)
(351)
(173)
54
131
188
345
361
471
391
635
414
755
433
657
876
1 762
1 014
1 438
1 143
6
(663)
67
(886)
Pre-Tax Income
10 458
N/A
11 179
+7%
12 575
+12%
13 565
+8%
20 190
+49%
20 357
+1%
25 148
+24%
24 862
-1%
20 414
-18%
21 925
+7%
16 826
-23%
16 821
0%
15 471
-8%
14 815
-4%
16 124
+9%
17 731
+10%
21 296
+20%
22 116
+4%
(16 975)
N/A
(16 731)
+1%
(17 871)
-7%
(15 310)
+14%
22 621
N/A
25 142
+11%
26 708
+6%
25 112
-6%
29 926
+19%
35 862
+20%
38 572
+8%
41 625
+8%
43 715
+5%
44 691
+2%
72 573
+62%
66 215
-9%
57 660
-13%
55 029
-5%
26 314
-52%
33 401
+27%
42 983
+29%
46 259
+8%
47 958
+4%
Net Income
Tax Provision
(3 230)
(3 707)
(4 665)
(4 716)
(7 659)
(8 103)
(10 317)
(10 401)
(8 825)
(8 566)
(6 451)
(6 512)
(6 720)
(6 317)
(4 047)
(4 505)
(4 806)
(5 929)
1 672
1 880
2 277
2 170
(6 253)
(7 513)
(8 336)
(7 824)
(11 258)
(13 163)
(13 697)
(15 168)
(15 259)
(14 361)
(20 414)
(20 202)
(17 967)
(18 434)
(13 166)
(13 819)
(16 729)
(17 065)
(18 626)
Income from Continuing Operations
7 228
7 472
7 910
8 849
12 531
12 254
14 831
14 461
11 589
13 359
10 375
10 309
8 751
8 498
12 077
13 226
16 490
16 187
(15 303)
(14 851)
(15 594)
(13 140)
16 368
17 629
18 372
17 288
18 668
22 699
24 875
26 457
28 456
30 330
52 159
46 013
39 693
36 595
13 148
19 582
26 254
29 194
29 332
Income to Minority Interest
(1 656)
(2 014)
(2 069)
(2 092)
(2 318)
(1 831)
(1 411)
(1 541)
(1 658)
(2 541)
(3 139)
(3 283)
(3 170)
(3 429)
(4 045)
(4 258)
(6 178)
(5 791)
(5 404)
(5 919)
(5 311)
(7 100)
(8 029)
(9 058)
(9 886)
(8 823)
(8 383)
(9 014)
(9 069)
(9 613)
(10 928)
(12 027)
(28 828)
(27 932)
(26 482)
(25 884)
(9 098)
(10 591)
(12 062)
(13 414)
(13 762)
Net Income (Common)
5 571
N/A
5 460
-2%
5 841
+7%
6 758
+16%
10 214
+51%
10 422
+2%
13 419
+29%
12 918
-4%
9 930
-23%
10 816
+9%
7 234
-33%
7 024
-3%
5 579
-21%
5 068
-9%
8 030
+58%
8 966
+12%
10 309
+15%
10 395
+1%
(20 707)
N/A
(20 770)
0%
(20 903)
-1%
(20 241)
+3%
8 337
N/A
8 569
+3%
8 483
-1%
8 463
0%
10 284
+22%
13 684
+33%
15 806
+16%
16 843
+7%
17 527
+4%
18 302
+4%
23 329
+27%
18 081
-22%
13 209
-27%
10 709
-19%
4 048
-62%
8 988
+122%
14 191
+58%
15 779
+11%
15 569
-1%
EPS (Diluted)
47.21
N/A
46.27
-2%
49.03
+6%
57.27
+17%
86.55
+51%
88.32
+2%
113.9
+29%
110.41
-3%
85.6
-22%
93.24
+9%
62.25
-33%
60.55
-3%
48.09
-21%
43.68
-9%
69.44
+59%
77.96
+12%
89.64
+15%
86.62
-3%
-179.92
N/A
-180.46
0%
-182.74
-1%
-178.76
+2%
73.15
N/A
75.63
+3%
76.68
+1%
77.46
+1%
92.98
+20%
125.22
+35%
144.5
+15%
149.67
+4%
159.68
+7%
168.8
+6%
218.06
+29%
169.43
-22%
123.2
-27%
100.33
-19%
37.95
-62%
84.61
+123%
133.32
+58%
148.62
+11%
143.55
-3%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.