Valuation SoftBank Group Corp.

Equities

9984

JP3436100006

Wireless Telecommunications Services

Delayed Japan Exchange Other stock markets 07:30:00 13/04/2026 BST			5-day change	1st Jan Change
3,764.00 ^JPY	-0.37%		+3.18%	-14.45%

02:02am	SoftBank Introduces AI Company with NEC, Honda, Sony as Investors	MT
04-12	SoftBank has set up a company in Japan to develop AI domestically, Nikkei says	RE

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	21,529,930	-	-
Change	-	-43.28%	-18.65%	73.29%	-18.01%	99.89%	-	-
Enterprise Value (EV) ¹	29,601,071	26,315,123	16,706,885	25,689,500	25,064,257	36,222,908	36,861,082	36,776,750
Change	-	-11.1%	-36.51%	53.77%	-2.43%	44.52%	1.76%	-0.23%
P/E ratio	3.56x	-5.46x	-7.94x	-52.4x	9.58x	6.19x	19.9x	36.7x
PBR	1.67x	0.97x	0.88x	1.2x	0.95x	1.38x	1.2x	1.15x
PEG	-	0x	0.2x	0.7x	-0x	0x	-0.3x	-0.8x
Capitalization / Revenue	2.92x	1.5x	1.15x	1.94x	1.49x	2.81x	2.62x	2.47x
EV / Revenue	5.26x	4.23x	2.54x	3.8x	3.46x	4.72x	4.49x	4.22x
EV / EBITDA	20.3x	16.8x	10.9x	18.1x	15.7x	25.1x	20.1x	17.9x
EV / EBIT	49.1x	36.9x	26.4x	45.9x	34.3x	59.9x	39.1x	33.6x
EV / FCF	-32.5x	-89.8x	13x	239x	-17.6x	-8.01x	-10.1x	-33.3x
FCF Yield	-3.08%	-1.11%	7.71%	0.42%	-5.7%	-12.5%	-9.94%	-3%
Dividend per Share ²	11	11	11	11	11	11	11	11
Rate of return	0.47%	0.79%	0.85%	0.49%	0.59%	0.29%	0.29%	0.29%
EPS ²	654.9	-254.6	-163.1	-42.75	195.2	610.8	190	102.9
Distribution rate	1.68%	-4.32%	-6.74%	-25.7%	5.64%	1.8%	5.79%	10.7%
Net sales ¹	5,628,167	6,221,534	6,570,439	6,756,500	7,243,752	7,668,492	8,214,813	8,716,478
EBITDA ¹	1,454,748	1,566,276	1,526,202	1,418,629	1,596,617	1,441,364	1,831,540	2,050,658
EBIT ¹	603,432	713,852	632,714	560,009	729,794	604,956	943,689	1,093,777
Net income ¹	4,987,962	-1,708,029	-970,144	-227,646	1,153,332	3,354,366	1,181,398	614,289
Net Debt ¹	13,171,802	16,996,485	9,126,201	12,553,041	14,293,302	14,692,978	15,331,152	15,246,820
Reference price ²	2,332.50	1,389.75	1,295.50	2,240.50	1,869.75	3,778.00	3,778.00	3,778.00
Nbr of stocks (in thousands)	7,043,631	6,705,262	5,851,551	5,863,182	5,760,639	5,698,764	-	-
Announcement Date	12/05/21	12/05/22	11/05/23	13/05/24	13/05/25	-	-	-

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 GROUP CORP.	6.19x	4.72x	25.13x	0.29%	135B
T-MOBILE US, INC.	18.67x	3.15x	8.01x	2.11%	216B
AT&T INC.	11.49x	2.56x	6.85x	4.2%	185B
KDDI CORPORATION	13.68x	2.22x	7.29x	3.12%	61.77B
VODAFONE GROUP PLC	16.65x	1.39x	4.91x	3.56%	36.66B
ADVANCED INFO SERVICE	21.04x	5.43x	9.96x	4.57%	33.69B
TELENOR ASA	17.64x	3.99x	8.69x	5.81%	24.36B
VODACOM GROUP LIMITED	14.59x	2.04x	5.45x	4.92%	17.36B
TRUE CORPORATION	20.52x	4.74x	7.89x	3.37%	15.42B
MILLICOM INTERNATIONAL CELLULAR S.A.	19.21x	2.81x	6.52x	4.15%	13.91B
Average	15.97x	3.31x	9.07x	3.61%	73.89B
Weighted average by Cap.	14.10x	3.26x	10.66x	2.82%