Valuation Rakuten Group, Inc.

Equities

4755

JP3967200001

Internet Services

Delayed Japan Exchange Other stock markets 01:02:19 2026-01-19 EST			5-day change	1st Jan Change
975.50 ^JPY	-0.56%		-3.43%	-2.85%

12-30	Japan's Nikkei trims 2025 surge as tech stocks take a breather	RE
12-29	Japan's Nikkei gauge trims 2025 surge as techs take a breather	RE

Company Valuation: Rakuten Group, Inc.

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,353,105	1,824,892	947,676	1,344,972	1,849,754	2,128,093	2,128,093	-
Change	-	34.87%	-48.07%	41.92%	37.53%	15.05%	0%	-
Enterprise Value (EV) ¹	819,256	817,503	1,004,995	830,264	851,606	-1,690,107	-1,720,873	-1,674,692
Change	-	-0.21%	22.93%	-17.39%	2.57%	-298.46%	-1.82%	2.68%
P/E ratio	-11.8x	-13.2x	-2.54x	-3.54x	-11.4x	-14.1x	-427x	33.6x
PBR	2.22x	1.67x	1.16x	1.61x	1.99x	2.6x	2.72x	2.65x
PEG	-	-3.06x	-0x	0.1x	0.2x	1.82x	4.4x	-0x
Capitalization / Revenue	0.93x	1.09x	0.49x	0.65x	0.81x	0.85x	0.79x	0.73x
EV / Revenue	0.56x	0.49x	0.52x	0.4x	0.37x	-0.68x	-0.64x	-0.58x
EV / EBITDA	14.2x	311x	-10.3x	9.55x	2.31x	-4.74x	-3.81x	-3.22x
EV / EBIT	-8.73x	-4.2x	-2.76x	-3.9x	16.1x	-34.6x	-11.9x	-7.5x
EV / FCF	1.11x	-28.1x	-	6.55x	0.91x	4.23x	-48.2x	-7.92x
FCF Yield	90.1%	-3.56%	-	15.3%	110%	23.6%	-2.07%	-12.6%
Dividend per Share ²	4.5	4.5	4.5	-	-	-	0.6	0.3833
Rate of return	0.45%	0.39%	0.76%	-	-	-	0.06%	0.04%
EPS ²	-84	-87.62	-235	-177.3	-75.61	-69.76	-2.296	29.17
Distribution rate	-5.36%	-5.14%	-1.91%	-	-	-	-26.1%	1.31%
Net sales ¹	1,455,538	1,681,757	1,927,878	2,071,315	2,279,233	2,489,328	2,695,239	2,907,897
EBITDA ¹	57,657	2,627	-97,774	86,914	369,410	356,366	451,316	520,005
EBIT ¹	-93,849	-194,726	-363,892	-212,857	52,975	48,820	144,368	223,384
Net income ¹	-114,199	-133,828	-372,884	-339,473	-162,442	-148,135	-5,024	56,616
Net Debt ¹	-533,849	-1,007,389	57,319	-514,708	-998,148	-3,818,201	-3,848,966	-3,802,785
Reference price ²	994.00	1,154.00	596.00	628.00	858.90	981.00	981.00	981.00
Nbr of stocks (in thousands)	1,361,273	1,581,362	1,590,060	2,141,675	2,153,631	2,169,310	2,169,310	-
Announcement Date	2/12/21	2/14/22	2/14/23	2/14/24	2/14/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RAKUTEN GROUP, INC.	-14.06x	-0.68x	-4.74x	-.--%	13.47B
TENCENT HOLDINGS LIMITED	22.96x	6.43x	14.71x	0.88%	713B
NETFLIX, INC.	34.47x	9.05x	29.22x	-.--%	402B
UBER TECHNOLOGIES, INC.	15.74x	3.42x	20.43x	-.--%	176B
PROSUS N.V.	13.92x	15.92x	154.66x	0.29%	136B
SPOTIFY TECHNOLOGY S.A.	59.4x	4.86x	37.3x	-.--%	104B
DOORDASH, INC.	91.27x	6.3x	31.28x	-.--%	88.49B
AIRBNB, INC.	31.68x	5.63x	16.03x	-.--%	79.23B
NASPERS LIMITED	11.08x	5.3x	58.46x	0.36%	51.18B
KUAISHOU TECHNOLOGY	16.8x	1.93x	9.27x	0.3%	43.69B
Average	28.33x	5.82x	36.66x	0.18%	180.76B
Weighted average by Cap.	29.20x	7.11x	32.15x	0.39%