Valuation Sony Group Corporation

Stocks

6758

JP3435000009

Household Electronics

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
3,710.00 ^JPY	+1.28%		+0.35%	-7.80%

09-24	Letterboxd Draws Interest From Sony, New York Times, A24	MT
09-24	Raspberry Pi grows up

Company Valuation: Sony Group Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	15,764,488	14,793,605	15,927,659	22,699,467	18,955,435	21,786,834	-	-
Change	-	-6.16%	7.67%	42.52%	-16.49%	14.94%	-	-
Enterprise Value (EV) ¹	16,705,787	16,854,920	17,710,826	23,916,757	18,416,225	20,057,063	19,185,438	18,334,948
Change	-	0.89%	5.08%	35.04%	-23%	8.91%	-4.35%	-4.43%
P/E	17.9x	15.8x	16.5x	20x	-58.7x	17x	16x	15.3x
PBR	2.2x	2.05x	2.09x	2.77x	2.33x	2.41x	2.17x	1.96x
PEG	-	2.42x	4.18x	1x	0x	-0x	2.64x	3.17x
Capitalization / Revenue	1.59x	1.28x	1.22x	1.75x	1.52x	1.69x	1.7x	1.6x
EV / Revenue	1.68x	1.46x	1.36x	1.85x	1.48x	1.56x	1.5x	1.35x
EV / EBITDA	8.2x	7.62x	7.52x	11.5x	7.01x	7.63x	7.27x	6.86x
EV / EBIT	13.9x	14x	14.7x	17x	12.7x	11.5x	10.5x	9.6x
EV / FCF	21.1x	-56.4x	23.6x	14.3x	12.4x	20.3x	16.1x	15.3x
FCF Yield	4.74%	-1.77%	4.23%	7%	8.08%	4.92%	6.23%	6.55%
Dividend per Share ²	13	15	17	20	25	34.33	37.78	41
Rate of return	0.51%	0.63%	0.65%	0.53%	0.78%	0.93%	1.02%	1.11%
EPS ²	142.4	151.7	157.7	188.7	-54.7	218.3	231.6	242.8
Distribution rate	9.13%	9.89%	10.8%	10.6%	-45.7%	15.7%	16.3%	16.9%
Net sales ¹	9,921,513	11,539,837	13,020,768	12,957,100	12,479,620	12,876,708	12,814,852	13,597,527
EBITDA ¹	2,037,572	2,212,796	2,353,812	2,075,600	2,628,162	2,629,095	2,639,905	2,672,565
EBIT ¹	1,202,339	1,208,206	1,208,831	1,407,200	1,447,507	1,751,600	1,826,770	1,910,396
Net income ¹	882,178	937,126	970,573	1,141,600	-326,865	1,277,202	1,346,020	1,406,905
Net Debt ¹	941,299	2,061,315	1,783,167	1,217,290	-539,210	-1,729,772	-2,601,397	-3,451,887
Reference price ²	2,546.00	2,397.00	2,597.00	3,765.00	3,209.00	3,710.00	3,710.00	3,710.00
Nbr of stocks (in thousands)	6,191,865	6,171,717	6,133,099	6,029,075	5,906,960	5,872,462	-	-
Announcement Date	5/10/22	4/28/23	5/14/24	5/14/25	5/8/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
SONY GROUP CORPORATION	16.99x	1.56x	7.63x	0.93%	138B
PANASONIC HOLDINGS CORPORATION	21.85x	1.39x	10.49x	1.28%	68.07B
LG ELECTRONICS INC.	16.43x	0.39x	4.68x	0.74%	25.88B
SHENZHEN MTC CO., LTD.	27.21x	-	-	-	5.6B
HANGZHOU EZVIZ NETWORK CO., LTD.	29.06x	-	-	1.88%	3.28B
CASIO COMPUTER CO.,LTD.	17.73x	1.35x	8.39x	2.67%	3.1B
SHARP CORPORATION	14.79x	0.4x	9.98x	-.--%	2.73B
XIAMEN INTRETECH INC.	36.54x	-	-	0.83%	2.65B
GN STORE NORD A/S	-34.92x	2.09x	19.24x	-.--%	2.3B
Average	16.19x	1.20x	10.07x	1.04%	28.01B
Weighted average by Cap.	18.35x	1.38x	8.27x	1.02%