Valuation Sony Group Corporation

Equities

6758

JP3435000009

Household Electronics

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-04-10 am EDT			5-day change	1st Jan Change
3,325.00 ^JPY	-1.48%		+0.03%	-17.37%

Apr. 10	Commvault explores sale after takeover interest, sources say	RE
Apr. 07	Sony Pictures to trim workforce by a few hundreds in strategic reset, source says	RE

Company Valuation: Sony Group Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,359,560	15,764,488	14,793,605	15,927,659	22,699,467	19,640,642	-	-
Change	-	9.78%	-6.16%	7.67%	42.52%	-13.48%	-	-
Enterprise Value (EV) ¹	11,763,001	16,705,787	16,854,920	17,710,826	23,916,757	18,878,817	18,111,643	17,228,438
Change	-	42.02%	0.89%	5.08%	35.04%	-21.06%	-4.06%	-4.88%
P/E ratio	12.2x	17.9x	15.8x	16.5x	20x	17.3x	16.1x	14.8x
PBR	2.58x	2.2x	2.05x	2.09x	2.77x	2.36x	2.12x	1.9x
PEG	-	-0.7x	2.42x	4.18x	1x	10.57x	2.14x	1.6x
Capitalization / Revenue	1.6x	1.59x	1.28x	1.22x	1.75x	1.59x	1.54x	1.52x
EV / Revenue	1.31x	1.68x	1.46x	1.36x	1.85x	1.53x	1.42x	1.34x
EV / EBITDA	8.63x	8.2x	7.62x	7.52x	11.5x	7.82x	7.11x	6.56x
EV / EBIT	12.1x	13.9x	14x	14.7x	17x	12.3x	11.1x	9.83x
EV / FCF	-27.3x	21.1x	-56.4x	23.6x	14.3x	17.8x	14.5x	12.9x
FCF Yield	-3.67%	4.74%	-1.77%	4.23%	7%	5.62%	6.91%	7.77%
Dividend per Share ²	11	13	15	17	20	24.78	28.34	31.17
Rate of return	0.47%	0.51%	0.63%	0.65%	0.53%	0.75%	0.85%	0.94%
EPS ²	190.5	142.4	151.7	157.7	188.7	191.8	206.2	225.3
Distribution rate	5.78%	9.13%	9.89%	10.8%	10.6%	12.9%	13.7%	13.8%
Net sales ¹	8,999,360	9,921,513	11,539,837	13,020,768	12,957,100	12,343,855	12,790,856	12,901,615
EBITDA ¹	1,362,558	2,037,572	2,212,796	2,353,812	2,075,600	2,415,588	2,549,081	2,627,077
EBIT ¹	971,865	1,202,339	1,208,206	1,208,831	1,407,200	1,537,533	1,625,213	1,752,320
Net income ¹	1,171,776	882,178	937,126	970,573	1,141,600	1,150,107	1,220,578	1,314,545
Net Debt ¹	-2,596,559	941,299	2,061,315	1,783,167	1,217,290	-761,825	-1,528,999	-2,412,204
Reference price ²	2,319.00	2,546.00	2,397.00	2,597.00	3,765.00	3,325.00	3,325.00	3,325.00
Nbr of stocks (in thousands)	6,192,134	6,191,865	6,171,717	6,133,099	6,029,075	5,906,960	-	-
Announcement Date	4/28/21	5/10/22	4/28/23	5/14/24	5/14/25	-	-	-

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.($)
SONY GROUP CORPORATION	17.35x	1.53x	7.98x	0.74%	123B
PANASONIC HOLDINGS CORPORATION	26.75x	0.95x	10.17x	1.4%	41.98B
LG ELECTRONICS INC.	10.81x	0.25x	3.11x	1.47%	13.61B
DIXON TECHNOLOGIES (INDIA) LIMITED	59.22x	1.31x	34.19x	0.1%	6.98B
SHENZHEN MTC CO., LTD.	34.64x	-	-	-	6.78B
HANGZHOU EZVIZ NETWORK CO., LTD.	33.6x	-	-	1.6%	3.14B
SHARP CORPORATION	7.2x	0.33x	7.43x	-.--%	2.47B
CASIO COMPUTER CO.,LTD.	21.77x	1.19x	9.7x	2.74%	2.34B
XIAMEN INTRETECH INC.	27.41x	-	-	2.55%	2.26B
Average	26.53x	0.93x	12.10x	1.33%	22.55B
Weighted average by Cap.	21.16x	1.28x	9.09x	0.96%