|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17,895.00 JPY | +3.89% |
|
-1.68% | +94.83% |
| 10:20am | Intel Reportedly in Talks to Buy SambaNova Systems | CI |
| 07:26am | Softbank Weighs Data Center Group Switch in AI Expansion | MT |
Company Valuation: SoftBank Group Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,429,269 | 9,318,638 | 7,580,684 | 13,136,459 | 10,770,955 | 25,493,546 | - | - |
| Change | - | -43.28% | -18.65% | 73.29% | -18.01% | 136.69% | - | - |
| Enterprise Value (EV) 1 | 29,601,071 | 26,315,123 | 16,706,885 | 25,689,500 | 25,064,257 | 40,612,257 | 41,049,980 | 41,075,501 |
| Change | - | -11.1% | -36.51% | 53.77% | -2.43% | 62.03% | 1.08% | 0.06% |
| P/E ratio | 3.56x | -5.46x | -7.94x | -52.4x | 9.58x | 29.2x | 34.6x | 30.6x |
| PBR | 1.67x | 0.97x | 0.88x | 1.2x | 0.95x | 1.82x | 1.79x | 1.67x |
| PEG | - | 0x | 0.2x | 0.7x | -0x | -1.4x | -2.2x | 2.3x |
| Capitalization / Revenue | 2.92x | 1.5x | 1.15x | 1.94x | 1.49x | 3.31x | 3.12x | 2.97x |
| EV / Revenue | 5.26x | 4.23x | 2.54x | 3.8x | 3.46x | 5.28x | 5.02x | 4.78x |
| EV / EBITDA | 20.3x | 16.8x | 10.9x | 18.1x | 15.7x | 24.4x | 21.8x | 19.5x |
| EV / EBIT | 49.1x | 36.9x | 26.4x | 45.9x | 34.3x | 42.5x | 29.7x | 25.8x |
| EV / FCF | -32.5x | -89.8x | 13x | 239x | -17.6x | -37.6x | -30.8x | -71.1x |
| FCF Yield | -3.08% | -1.11% | 7.71% | 0.42% | -5.7% | -2.66% | -3.25% | -1.41% |
| Dividend per Share 2 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 |
| Rate of return | 0.47% | 0.79% | 0.85% | 0.49% | 0.59% | 0.25% | 0.25% | 0.25% |
| EPS 2 | 2,620 | -1,019 | -652.4 | -171 | 780.8 | 612.2 | 517.6 | 585.3 |
| Distribution rate | 1.68% | -4.32% | -6.74% | -25.7% | 5.64% | 7.19% | 8.5% | 7.52% |
| Net sales 1 | 5,628,167 | 6,221,534 | 6,570,439 | 6,756,500 | 7,243,752 | 7,694,114 | 8,169,306 | 8,584,934 |
| EBITDA 1 | 1,454,748 | 1,566,276 | 1,526,202 | 1,418,629 | 1,596,617 | 1,667,509 | 1,881,759 | 2,104,202 |
| EBIT 1 | 603,432 | 713,852 | 632,714 | 560,009 | 729,794 | 955,314 | 1,383,365 | 1,589,894 |
| Net income 1 | 4,987,962 | -1,708,029 | -970,144 | -227,646 | 1,153,332 | 3,322,405 | 848,159 | 773,959 |
| Net Debt 1 | 13,171,802 | 16,996,485 | 9,126,201 | 12,553,041 | 14,293,302 | 15,118,711 | 15,556,433 | 15,581,955 |
| Reference price 2 | 9,330.00 | 5,559.00 | 5,182.00 | 8,962.00 | 7,479.00 | 17,895.00 | 17,895.00 | 17,895.00 |
| Nbr of stocks (in thousands) | 1,760,908 | 1,676,316 | 1,462,888 | 1,465,796 | 1,440,160 | 1,424,618 | - | - |
| Announcement Date | 5/12/21 | 5/12/22 | 5/11/23 | 5/13/24 | 5/13/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.14x | 5.15x | 23.78x | 0.26% | 158B | |
| 19.36x | 3.41x | 8.87x | 1.84% | 218B | |
| 8.36x | 2.3x | 6.23x | 4.57% | 172B | |
| 13.98x | 2.26x | 7.32x | 2.99% | 66.06B | |
| 10.8x | 0.47x | 1.86x | 5.96% | 33.62B | |
| 14.67x | 1.27x | 4.49x | 4.41% | 30.04B | |
| 21x | 4.97x | 9.26x | 4.36% | 29.14B | |
| 17.07x | 3.5x | 7.78x | 6.72% | 19.49B | |
| 13.15x | 1.85x | 4.91x | 5.37% | 15.4B | |
| Average | 16.28x | 2.80x | 8.28x | 4.05% | 82.51B | |
| Weighted average by Cap. | 17.49x | 3.23x | 10.70x | 2.83% |
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
- Equities
- 9984 Stock
- Valuation SoftBank Group Corp.
Select your edition
All financial news and data tailored to specific country editions
