|
Market Closed -
NYSE
20:00:02 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 26.03 USD | -0.19% |
|
+5.09% | +1.68% |
| 10-22 | Sony Unveils Tiny Image Sensor for Disposable Endoscopes | MT |
| 10-22 | Japan's Nikkei slips as chip shares pressured by AI capex caution | RE |
Company Valuation: Sony Group Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,764,488 | 14,793,605 | 15,927,659 | 22,699,467 | 18,955,435 | 24,282,631 | - | - |
| Change | - | -6.16% | 7.67% | 42.52% | -16.49% | 28.1% | - | - |
| Enterprise Value (EV) 1 | 16,705,787 | 16,854,920 | 17,710,826 | 23,916,757 | 18,416,225 | 22,552,859 | 21,681,234 | 20,830,744 |
| Change | - | 0.89% | 5.08% | 35.04% | -23% | 22.46% | -3.86% | -3.92% |
| P/E | 17.9x | 15.8x | 16.5x | 20x | -58.7x | 18.8x | 17.8x | 17x |
| PBR | 2.2x | 2.05x | 2.09x | 2.77x | 2.33x | 2.68x | 2.42x | 2.19x |
| PEG | - | 2.42x | 4.18x | 1x | 0x | -0x | 3.27x | 3.44x |
| Capitalization / Revenue | 1.59x | 1.28x | 1.22x | 1.75x | 1.52x | 1.88x | 1.9x | 1.79x |
| EV / Revenue | 1.68x | 1.46x | 1.36x | 1.85x | 1.48x | 1.75x | 1.69x | 1.53x |
| EV / EBITDA | 8.2x | 7.62x | 7.52x | 11.5x | 7.01x | 8.57x | 8.21x | 7.8x |
| EV / EBIT | 13.9x | 14x | 14.7x | 17x | 12.7x | 12.7x | 11.8x | 10.9x |
| EV / FCF | 21.1x | -56.4x | 23.6x | 14.3x | 12.4x | 22.7x | 17.8x | 17.1x |
| FCF Yield | 4.74% | -1.77% | 4.23% | 7% | 8.08% | 4.41% | 5.62% | 5.83% |
| Dividend per Share 2 | 13 | 15 | 17 | 20 | 25 | 34.67 | 37.62 | 41.33 |
| Rate of return | 0.51% | 0.63% | 0.65% | 0.53% | 0.78% | 0.84% | 0.91% | 1% |
| EPS 2 | 142.4 | 151.7 | 157.7 | 188.7 | -54.7 | 220.4 | 232.4 | 243.8 |
| Distribution rate | 9.13% | 9.89% | 10.8% | 10.6% | -45.7% | 15.7% | 16.2% | 17% |
| Net sales 1 | 9,921,513 | 11,539,837 | 13,020,768 | 12,957,100 | 12,479,620 | 12,913,630 | 12,806,114 | 13,571,452 |
| EBITDA 1 | 2,037,572 | 2,212,796 | 2,353,812 | 2,075,600 | 2,628,162 | 2,630,580 | 2,641,183 | 2,672,046 |
| EBIT 1 | 1,202,339 | 1,208,206 | 1,208,831 | 1,407,200 | 1,447,507 | 1,780,958 | 1,833,947 | 1,917,231 |
| Net income 1 | 882,178 | 937,126 | 970,573 | 1,141,600 | -326,865 | 1,293,907 | 1,352,132 | 1,412,265 |
| Net Debt 1 | 941,299 | 2,061,315 | 1,783,167 | 1,217,290 | -539,210 | -1,729,772 | -2,601,397 | -3,451,887 |
| Reference price 2 | 2,546.00 | 2,397.00 | 2,597.00 | 3,765.00 | 3,209.00 | 4,135.00 | 4,135.00 | 4,135.00 |
| Nbr of stocks (in thousands) | 6,191,865 | 6,171,717 | 6,133,099 | 6,029,075 | 5,906,960 | 5,872,462 | - | - |
| Announcement Date | 10/05/22 | 28/04/23 | 14/05/24 | 14/05/25 | 08/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.77x | 1.75x | 8.58x | 0.84% | 155B | |
| 17.28x | 1.11x | 8.4x | 1.63% | 54.07B | |
| 36.47x | 10.88x | 21.63x | 1.39% | 24.78B | |
| 13.7x | 0.31x | 3.78x | 0.87% | 20B | |
| 61.12x | 0.95x | 30.28x | 0.1% | 7.2B | |
| 68.74x | 2.66x | 62.16x | 0.15% | 6.37B | |
| 28.29x | 13.56x | 22.62x | - | 5.67B | |
| 12.89x | 0.23x | 5.73x | 3.96% | 5.26B | |
| 12.17x | 0.51x | 7.56x | 4.1% | 5.06B | |
| Average | 29.94x | 3.55x | 18.97x | 1.63% | 31.48B | |
| Weighted average by Cap. | 21.84x | 2.51x | 11.31x | 1.13% |
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
- Stocks
- 6758 Stock
- SONY Stock
- Valuation Sony Group Corporation
Select your edition
All financial news and data tailored to specific country editions
