Valuation SoftBank Corp.

Equities

9434

JP3732000009

Wireless Telecommunications Services

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-01-09 am EST			5-day change	1st Jan Change
214.50 ^JPY	-0.28%		-0.14%	-0.14%

Jan. 10	OpenAI and SoftBank invest $1bn in SB Energy to support the AI boom
Jan. 09	OpenAI, SoftBank to Invest $1 Billion in SB Energy in New Partnership	DJ

Company Valuation: SoftBank Corp.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,734,806	6,718,191	7,229,673	9,261,499	9,901,027	10,255,142	-	-
Change	-	-0.25%	7.61%	28.1%	6.91%	3.58%	-	-
Enterprise Value (EV) ¹	10,842,506	10,976,893	11,305,007	13,589,513	14,427,654	14,543,535	14,434,909	14,204,826
Change	-	1.24%	2.99%	20.21%	6.17%	0.8%	-0.75%	-1.59%
P/E ratio	13.9x	13x	13.6x	18.9x	19x	17.9x	16.7x	15.8x
PBR	4.46x	4.01x	3.25x	4.07x	4.09x	3.66x	3.36x	3.06x
PEG	-	2.15x	6.24x	-2.27x	2.91x	2.02x	2.24x	2.83x
Capitalization / Revenue	1.29x	1.18x	1.22x	1.52x	1.51x	1.48x	1.41x	1.35x
EV / Revenue	2.08x	1.93x	1.91x	2.23x	2.2x	2.09x	1.99x	1.87x
EV / EBITDA	6.5x	6.42x	6.2x	8.39x	8.31x	8.01x	7.61x	7.17x
EV / EBIT	11.2x	11.1x	10.7x	15.5x	14.6x	13.6x	12.8x	11.9x
EV / FCF	13.1x	42.5x	11.3x	43.5x	38.7x	22.6x	21.2x	18.7x
FCF Yield	7.63%	2.35%	8.85%	2.3%	2.58%	4.43%	4.71%	5.35%
Dividend per Share ²	8.6	8.6	8.6	8.6	8.6	8.675	8.791	9.48
Rate of return	5.98%	6.02%	5.62%	4.41%	4.13%	4.04%	4.1%	4.42%
EPS ²	10.38	11.01	11.25	10.32	10.99	11.96	12.85	13.57
Distribution rate	82.8%	78.1%	76.4%	83.4%	78.3%	72.5%	68.4%	69.9%
Net sales ¹	5,205,537	5,690,606	5,911,999	6,084,002	6,544,349	6,944,630	7,270,711	7,591,222
EBITDA ¹	1,667,112	1,709,190	1,824,378	1,619,876	1,737,030	1,815,819	1,895,663	1,982,053
EBIT ¹	970,770	985,746	1,060,168	876,068	989,016	1,067,503	1,127,922	1,195,800
Net income ¹	491,287	517,517	531,366	489,074	526,133	571,920	611,104	645,310
Net Debt ¹	4,107,700	4,258,702	4,075,334	4,328,014	4,526,627	4,288,392	4,179,766	3,949,684
Reference price ²	143.85	142.80	152.90	195.10	208.40	214.50	214.50	214.50
Nbr of stocks (in thousands)	46,818,252	47,046,156	47,283,672	47,470,521	47,509,727	47,809,522	-	-
Announcement Date	5/11/21	5/11/22	5/10/23	5/9/24	5/8/25	-	-	-

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.($)
SOFTBANK CORP.	17.93x	2.09x	8.01x	4.04%	64.87B
BHARTI AIRTEL LIMITED	42.18x	6.61x	11.66x	1.01%	135B
CELLNEX TELECOM, S.A.	-105.55x	9.13x	11.55x	0.96%	20.57B
ROGERS COMMUNICATIONS INC.	4.08x	3.16x	7x	3.96%	19.73B
MTN GROUP LIMITED	14.27x	1.92x	4.48x	2.17%	19.51B
VODAFONE IDEA LIMITED	-4.63x	7.06x	16.45x	-.--%	13.52B
ETIHAD ETISALAT COMPANY	14.73x	2.85x	7.45x	4.07%	13.3B
TELE2 AB	22.86x	4.55x	10.17x	4.99%	11.48B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	23.49x	3.33x	9.4x	4.19%	10.21B
BHARTI HEXACOM LIMITED	47.36x	9.82x	18.6x	0.92%	9.76B
Average	7.67x	5.05x	10.48x	2.63%	31.8B
Weighted average by Cap.	19.32x	5.13x	10.29x	2.21%