Company Valuation: Rakuten Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,267,418 1,353,105 1,824,892 947,676 1,344,972 2,132,935 2,132,935 -
Change - 6.76% 34.87% -48.07% 41.92% 58.59% 0% -
Enterprise Value (EV) 1 1,515,957 819,256 817,503 1,004,995 830,264 -680,218 -593,811 -616,619
Change - -45.96% -0.21% 22.93% -17.39% -181.93% -12.7% 3.84%
P/E ratio -39.7x -11.8x -13.2x -2.54x -3.54x -16.4x -90.6x 45.3x
PBR 1.72x 2.22x 1.67x 1.16x 1.61x 2.96x 3.16x 3.13x
PEG - -0x -3.06x -0x 0.1x 0.2x 1.1x -0x
Capitalization / Revenue 1x 0.93x 1.09x 0.49x 0.65x 0.94x 0.87x 0.8x
EV / Revenue 1.2x 0.56x 0.49x 0.52x 0.4x -0.3x -0.24x -0.23x
EV / EBITDA 8.46x 14.2x 311x -10.3x 9.55x -2.47x -1.58x -1.41x
EV / EBIT 20.8x -8.73x -4.2x -2.76x -3.9x 19.7x -8.16x -4.22x
EV / FCF 47.3x 1.11x -28.1x - 6.55x -1.53x -1.16x -0.99x
FCF Yield 2.11% 90.1% -3.56% - 15.3% -65.4% -86.5% -101%
Dividend per Share 2 4.5 4.5 4.5 4.5 - 0.8182 0.8182 1.35
Rate of return 0.48% 0.45% 0.39% 0.76% - 0.08% 0.08% 0.14%
EPS 2 -23.55 -84 -87.62 -235 -177.3 -60.5 -10.92 21.85
Distribution rate -19.1% -5.36% -5.14% -1.91% - -1.35% -7.49% 6.18%
Net sales 1 1,263,932 1,455,538 1,681,757 1,927,878 2,071,315 2,263,418 2,459,819 2,658,252
EBITDA 1 179,115 57,657 2,627 -97,774 86,914 275,603 376,814 436,748
EBIT 1 72,745 -93,849 -194,726 -363,892 -212,857 -34,543 72,732 146,194
Net income 1 -31,888 -114,199 -133,828 -372,884 -339,473 -129,876 -31,006 43,093
Net Debt 1 248,539 -533,849 -1,007,389 57,319 -514,708 -2,813,153 -2,726,746 -2,749,554
Reference price 2 935.00 994.00 1,154.00 596.00 628.00 990.00 990.00 990.00
Nbr of stocks (in thousands) 1,355,527 1,361,273 1,581,362 1,590,060 2,141,675 2,154,480 2,154,480 -
Announcement Date 2/13/20 2/12/21 2/14/22 2/14/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
-16.4x-0.3x-2.45x0.08% 14.08B
19.79x5.24x12.87x1.11% 490B
41.01x9.96x32.6x-.--% 434B
37.09x3.44x23.28x-.--% 147B
58.89x6.38x44.31x-.--% 128B
12.41x17.37x249.2x0.28% 93.63B
33.11x6.87x19.31x-.--% 82.83B
669.66x7.18x40.49x-.--% 81.6B
8.96x4.6x98.95x0.41% 36.2B
241.83x10.36x133.05x-.--% 32.05B
Average 110.63x 7.11x 65.16x percentage-no-prefix 154B
Weighted average by Cap. 69.41x 7.46x 42.60x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 4755 Stock
  4. Valuation Rakuten Group, Inc.