|
Market Closed -
Japan Exchange
02:30:00 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 4,474.00 JPY | +4.95% |
|
-7.66% | +1.68% |
| 03:09am | Japan's Nikkei rises as Anthropic IPO filing lifts AI-related shares | RE |
| 02:39am | SoftBank to Offer Apple's New iPad Mini | MT |
Company Valuation: SoftBank Group Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,318,638 | 7,580,684 | 13,136,459 | 10,770,955 | 20,259,106 | 25,497,547 | - | - |
| Change | - | -18.65% | 73.29% | -18.01% | 88.09% | 25.86% | - | - |
| Enterprise Value (EV) 1 | 26,315,123 | 16,706,885 | 25,689,500 | 25,064,257 | 39,582,072 | 46,378,564 | 46,566,996 | 46,560,513 |
| Change | - | -36.51% | 53.77% | -2.43% | 57.92% | 17.17% | 0.41% | -0.01% |
| P/E | -5.46x | -7.94x | -52.4x | 9.58x | 4.07x | 33.8x | 39.6x | 36.2x |
| PBR | 0.97x | 0.88x | 1.2x | 0.95x | 1.16x | 1.33x | 1.31x | 1.27x |
| PEG | - | 0.2x | 0.7x | -0x | 0x | -0.4x | -2.7x | 3.86x |
| Capitalization / Revenue | 1.5x | 1.15x | 1.94x | 1.49x | 2.6x | 2.99x | 2.79x | 2.61x |
| EV / Revenue | 4.23x | 2.54x | 3.8x | 3.46x | 5.08x | 5.43x | 5.1x | 4.77x |
| EV / EBITDA | 16.8x | 10.9x | 18.1x | 15.7x | 43.3x | 22.5x | 20.1x | 18.3x |
| EV / EBIT | 36.9x | 26.4x | 45.9x | 34.3x | -8,265x | 31.1x | 42.4x | 34.2x |
| EV / FCF | -89.8x | 13x | 239x | -17.6x | -18.3x | -14.1x | -49.3x | -58x |
| FCF Yield | -1.11% | 7.71% | 0.42% | -5.7% | -5.46% | -7.11% | -2.03% | -1.73% |
| Dividend per Share 2 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Rate of return | 0.79% | 0.85% | 0.49% | 0.59% | 0.31% | 0.25% | 0.25% | 0.25% |
| EPS 2 | -254.6 | -163.1 | -42.75 | 195.2 | 873.5 | 132.2 | 113 | 123.6 |
| Distribution rate | -4.32% | -6.74% | -25.7% | 5.64% | 1.26% | 8.32% | 9.74% | 8.9% |
| Net sales 1 | 6,221,534 | 6,570,439 | 6,756,500 | 7,243,752 | 7,798,650 | 8,537,407 | 9,129,016 | 9,762,470 |
| EBITDA 1 | 1,566,276 | 1,526,202 | 1,418,629 | 1,596,617 | 913,961 | 2,057,097 | 2,319,816 | 2,545,223 |
| EBIT 1 | 713,852 | 632,714 | 560,009 | 729,794 | -4,789 | 1,490,581 | 1,097,876 | 1,360,570 |
| Net income 1 | -1,708,029 | -970,144 | -227,646 | 1,153,332 | 5,002,271 | 716,337 | 688,881 | 705,745 |
| Net Debt 1 | 16,996,485 | 9,126,201 | 12,553,041 | 14,293,302 | 19,322,966 | 20,881,018 | 21,069,449 | 21,062,966 |
| Reference price 2 | 1,389.75 | 1,295.50 | 2,240.50 | 1,869.75 | 3,555.00 | 4,474.00 | 4,474.00 | 4,474.00 |
| Nbr of stocks (in thousands) | 6,705,262 | 5,851,551 | 5,863,182 | 5,760,639 | 5,698,764 | 5,699,049 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/13/24 | 5/13/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.24x | 5.29x | 21.96x | 0.26% | 154B | |
| 692.76x | 40.55x | 83.77x | - | 1,995B | |
| 13.41x | 2.54x | 6.42x | 2.83% | 158B | |
| 10.41x | 2.22x | 5.97x | 5.32% | 140B | |
| 29.87x | 5.43x | 9.51x | 1.74% | 126B | |
| 7.5x | 1.33x | 4.8x | 5.99% | 78.3B | |
| 18.73x | 2.16x | 8.17x | 3.72% | 72.23B | |
| 14.34x | 2.35x | 7.68x | 2.93% | 69.35B | |
| 13.19x | 1.41x | 4.8x | 3.44% | 36.35B | |
| 18.78x | 5.22x | 9.51x | 5.04% | 29.75B | |
| Average | 85.12x | 6.85x | 16.26x | 3.47% | 285.9B | |
| Weighted average by Cap. | 489.12x | 29.29x | 61.39x | 3.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9984 Stock
- Valuation SoftBank Group Corp.
Select your edition
All financial news and data tailored to specific country editions
