Valuation SoftBank Group Corp.

Stocks

9984

JP3436100006

Wireless Telecommunications Services

Market Closed - Japan Exchange Other stock markets 10:30:00 15/06/2026 +04			5-day change	1st Jan Change
7,139.00 ^JPY	+10.31%		-3.86%	+62.25%

05:22am	Japanese stocks, government bonds jump after US-Iran peace deal	RE
06-11	Auto1 Group remains determined to dominate Europe's used car market

Company Valuation: SoftBank Group Corp.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,429,269	9,318,638	7,580,684	13,136,459	10,770,955	40,684,616	-	-
Change	-	-43.28%	-18.65%	73.29%	-18.01%	277.73%	-	-
Enterprise Value (EV) ¹	29,601,071	26,315,123	16,706,885	25,689,500	25,064,257	39,582,072	63,575,261	62,774,871
Change	-	-11.1%	-36.51%	53.77%	-2.43%	57.92%	13.32%	-1.26%
P/E Ratio	3.56x	-5.46x	-7.94x	-52.4x	9.58x	4.07x	42.3x	58.9x
PBR	1.67x	0.97x	0.88x	1.2x	0.95x	1.16x	2.14x	2.1x
PEG	-	0x	0.2x	0.7x	-0x	0x	-0.6x	-2.1x
Capitalization / Revenue	2.92x	1.5x	1.15x	1.94x	1.49x	2.6x	4.87x	4.55x
EV / Revenue	5.26x	4.23x	2.54x	3.8x	3.46x	5.08x	7.61x	7.03x
EV / EBITDA	20.3x	16.8x	10.9x	18.1x	15.7x	43.3x	34.4x	30.1x
EV / EBIT	49.1x	36.9x	26.4x	45.9x	34.3x	-8,265x	78.1x	55.6x
EV / FCF	-32.5x	-89.8x	13x	239x	-17.6x	-18.3x	-31.9x	-110x
FCF Yield	-3.08%	-1.11%	7.71%	0.42%	-5.7%	-5.46%	-3.13%	-0.91%
Dividend per Share ²	11	11	11	11	11	11	11	10.89
Rate of return	0.47%	0.79%	0.85%	0.49%	0.59%	0.31%	0.15%	0.15%
EPS ²	654.9	-254.6	-163.1	-42.75	195.2	873.5	168.9	121.3
Distribution rate	1.68%	-4.32%	-6.74%	-25.7%	5.64%	1.26%	6.51%	8.98%
Net sales ¹	5,628,167	6,221,534	6,570,439	6,756,500	7,243,752	7,798,650	8,352,181	8,932,488
EBITDA ¹	1,454,748	1,566,276	1,526,202	1,418,629	1,596,617	913,961	1,848,667	2,082,792
EBIT ¹	603,432	713,852	632,714	560,009	729,794	-4,789	813,990	1,128,733
Net income ¹	4,987,962	-1,708,029	-970,144	-227,646	1,153,332	5,002,271	953,931	693,239
Net Debt ¹	13,171,802	16,996,485	9,126,201	12,553,041	14,293,302	19,322,966	22,890,645	22,090,255
Reference price ²	2,332.50	1,389.75	1,295.50	2,240.50	1,869.75	7,139.00	7,139.00	7,139.00
Nbr of stocks (in thousands)	7,043,631	6,705,262	5,851,551	5,863,182	5,760,639	5,698,924	-	-
Announcement Date	12/05/21	12/05/22	11/05/23	13/05/24	13/05/25	13/05/26	-	-

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.	10.68x	6.81x	36.28x	0.17%	230B
SPACE EXPLORATION TECHNOLOGIES CORP.	-141.81x	60.88x	190.66x	-	2,107B
T-MOBILE US, INC.	18.07x	3.04x	7.74x	2.18%	205B
AT&T INC.	10.35x	2.38x	6.42x	4.71%	164B
KDDI CORPORATION	14.66x	2.33x	7.66x	2.91%	65.81B
VODAFONE GROUP PLC	14.01x	1.32x	4.53x	3.6%	35.77B
ADVANCED INFO SERVICE	20.64x	5.56x	10.18x	4.6%	33.28B
CHINA UNICOM (HONG KONG) LIMITED	9.76x	0.36x	1.48x	6.91%	28.12B
TELENOR ASA	12.95x	3.57x	7.87x	6.46%	21.85B
VODACOM GROUP LIMITED	12.29x	1.66x	3.86x	5.36%	17.86B
Average	-1.84x	8.79x	27.67x	4.1%	290.84B
Weighted average by Cap.	-99.02x	45.17x	142.34x	2.7%