investorscraft@gmail.com

Intrinsic ValueGMO Payment Gateway, Inc. (3769.T)

Previous Close¥8,936.00
Intrinsic Value
Upside potential
Previous Close
¥8,936.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GMO Payment Gateway, Inc. operates as a leading financial technology provider in Japan, specializing in integrated payment solutions across three core segments: Payment Enhancement, Payment Processing, and Money Service. The company’s flagship offering, PG multi-payment service, supports diverse transaction methods, including credit cards, convenience store payments, and multi-currency processing, catering to online merchants, public organizations, and financial institutions. Its Ginko Pay Base System and GMO-PG processing platform further enhance its value proposition by enabling seamless bank account debits and infrastructure support for financial service providers. Positioned in the competitive Software - Infrastructure sector, GMO Payment Gateway differentiates itself through security services, global payment capabilities, and ancillary offerings like early payment and transaction lending. The company’s strategic focus on innovation and regulatory compliance solidifies its market leadership in Japan’s digital payments landscape, while its partnerships with entities like NHK and the Tokyo Metropolitan Government underscore its credibility. With a diversified revenue model and strong sector tailwinds, GMO Payment Gateway is well-positioned to capitalize on the growing demand for fintech solutions in Asia.

Revenue Profitability And Efficiency

GMO Payment Gateway reported revenue of ¥73.8 billion for FY 2024, with net income reaching ¥18.7 billion, reflecting a robust margin of approximately 25%. The company’s operating cash flow stood at ¥49.5 billion, significantly outpacing capital expenditures of ¥495 million, indicating high operational efficiency and disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥243.08 highlights its earnings strength, supported by scalable payment platforms and low incremental costs. With operating cash flow nearly 2.6x net income, GMO Payment Gateway demonstrates exceptional capital efficiency, reinvesting minimally while generating substantial cash returns.

Balance Sheet And Financial Health

GMO Payment Gateway maintains a strong liquidity position, with cash and equivalents of ¥174.1 billion against total debt of ¥53.1 billion, yielding a conservative net cash position. This financial flexibility supports its dividend policy and potential strategic investments without compromising stability.

Growth Trends And Dividend Policy

The company’s growth is underpinned by Japan’s digital payment adoption, with a dividend per share of ¥124 reflecting a balanced approach to shareholder returns and reinvestment. Its capital-light model and expanding service portfolio suggest sustained mid-single-digit revenue growth potential.

Valuation And Market Expectations

At a market cap of ¥636.5 billion, GMO Payment Gateway trades at a premium, reflecting its leadership in a high-growth sector. A beta of 1.216 indicates moderate sensitivity to market movements, with investors pricing in continued execution on its fintech expansion.

Strategic Advantages And Outlook

GMO Payment Gateway’s competitive edge lies in its integrated platform, regulatory expertise, and partnerships with key institutions. The outlook remains positive, driven by Japan’s cashless transition and the company’s ability to innovate in cross-border and B2B payment solutions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount