Company Valuation: SoftBank Group Corp.

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 7,846,419 16,429,269 9,318,638 7,580,684 13,136,459 11,845,160 - -
Change - 109.39% -43.28% -18.65% 73.29% -9.83% - -
Enterprise Value (EV) 1 18,553,053 29,601,071 26,315,123 16,706,885 25,689,500 27,286,608 27,301,622 26,973,337
Change - 59.55% -11.1% -36.51% 53.77% 6.22% 0.06% -1.2%
P/E ratio -7.92x 3.56x -5.46x -7.94x -52.4x 33.5x 29.3x 33.7x
PBR 1.45x 1.67x 0.97x 0.88x 1.2x 1.03x 1x 1.02x
PEG - -0x 0x 0.2x 0.7x -0x 2.1x -2.6x
Capitalization / Revenue 1.27x 2.92x 1.5x 1.15x 1.94x 1.67x 1.61x 1.53x
EV / Revenue 3x 5.26x 4.23x 2.54x 3.8x 3.84x 3.7x 3.48x
EV / EBITDA 27x 20.3x 16.8x 10.9x 18.1x 13.9x 13.4x 12.1x
EV / EBIT -13.6x 49.1x 36.9x 26.4x 45.9x 31.8x 29.6x 26.9x
EV / FCF -5.85x -32.5x -89.8x 13x 239x 216x 97.6x 84.1x
FCF Yield -17.1% -3.08% -1.11% 7.71% 0.42% 0.46% 1.02% 1.19%
Dividend per Share 2 44 44 44 44 44 44 44 44
Rate of return 1.16% 0.47% 0.79% 0.85% 0.49% 0.54% 0.54% 0.54%
EPS 2 -478.5 2,620 -1,019 -652.4 -171 244.1 278.7 242
Distribution rate -9.2% 1.68% -4.32% -6.74% -25.7% 18% 15.8% 18.2%
Net sales 1 6,185,093 5,628,167 6,221,534 6,570,439 6,756,500 7,106,198 7,376,544 7,746,597
EBITDA 1 686,839 1,454,748 1,566,276 1,526,202 1,418,629 1,959,833 2,042,963 2,234,237
EBIT 1 -1,364,633 603,432 713,852 632,714 560,009 858,659 921,679 1,004,017
Net income 1 -961,576 4,987,962 -1,708,029 -970,144 -227,646 288,299 465,931 548,061
Net Debt 1 10,706,634 13,171,802 16,996,485 9,126,201 12,553,041 15,441,449 15,456,463 15,128,177
Reference price 2 3,788.00 9,330.00 5,559.00 5,182.00 8,962.00 8,168.00 8,168.00 8,168.00
Nbr of stocks (in thousands) 2,071,388 1,760,908 1,676,316 1,462,888 1,465,796 1,450,191 - -
Announcement Date 5/18/20 5/12/21 5/12/22 5/11/23 5/13/24 - - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield (Y) Capi. ($)
34.54x3.89x14.12x+0.52%86.92B
22.24x3.92x10x+1.29%240B
11.05x2.29x6.29x+5.03%160B
13.82x1.94x6.3x+3.08%70.3B
11.8x1.36x4.62x+5.75%27.1B
8.4x0.29x1.11x+7.00%24.14B
23.15x4.71x9.21x+3.77%22.89B
9.79x3.35x7.69x+7.05%17.48B
12.12x1.7x4.57x+6.15%12.15B
111.33x3.86x8.31x+0.21%11.11B
Average 25.82x 2.73x 7.22x +3.98% 67.2B
Weighted average by Cap. 20.37x 3.06x 8.51x +2.95%
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. 9984 Stock
  4. Valuation SoftBank Group Corp.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW