Valuation Sony Group Corporation Mexican S.E.

Stocks

SONY N

US8356993076

Household Electronics

End-of-day quote Mexican S.E. 17/08/2026			5-day change	1st Jan Change
403.70 ^MXN	-2.49%		-0.24%	-13.97%

08-14	Japanese shares climb on bets Fed to hold rates steady; Topix poised for record close	RE
08-11	Sony Group, TSMC to Form $4.7 Billion Image-Sensor Joint Venture -- Update	DJ

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	21,833,814	-	-
Change	-	-6.16%	7.67%	42.52%	-16.49%	15.18%	-	-
Enterprise Value (EV) ¹	16,705,787	16,854,920	17,710,826	23,916,757	18,416,225	20,077,906	19,284,643	18,446,579
Change	-	0.89%	5.08%	35.04%	-23%	9.02%	-3.95%	-4.35%
P/E	17.9x	15.8x	16.5x	20x	-58.7x	17.3x	16.3x	15.5x
PBR	2.2x	2.05x	2.09x	2.77x	2.33x	2.42x	2.18x	1.98x
PEG	-	2.42x	4.18x	1x	0x	-0x	2.74x	3x
Capitalization / Revenue	1.59x	1.28x	1.22x	1.75x	1.52x	1.7x	1.71x	1.62x
EV / Revenue	1.68x	1.46x	1.36x	1.85x	1.48x	1.56x	1.51x	1.37x
EV / EBITDA	8.2x	7.62x	7.52x	11.5x	7.01x	7.61x	7.28x	6.87x
EV / EBIT	13.9x	14x	14.7x	17x	12.7x	11.6x	10.7x	9.82x
EV / FCF	21.1x	-56.4x	23.6x	14.3x	12.4x	19.5x	16.3x	15.6x
FCF Yield	4.74%	-1.77%	4.23%	7%	8.08%	5.13%	6.13%	6.42%
Dividend per Share ²	13	15	17	20	25	34.33	37.16	41.13
Rate of return	0.51%	0.63%	0.65%	0.53%	0.78%	0.92%	1%	1.11%
EPS ²	142.4	151.7	157.7	188.7	-54.7	215.5	228.3	240.1
Distribution rate	9.13%	9.89%	10.8%	10.6%	-45.7%	15.9%	16.3%	17.1%
Net sales ¹	9,921,513	11,539,837	13,020,768	12,957,100	12,479,620	12,879,075	12,777,396	13,506,554
EBITDA ¹	2,037,572	2,212,796	2,353,812	2,075,600	2,628,162	2,637,242	2,650,278	2,684,359
EBIT ¹	1,202,339	1,208,206	1,208,831	1,407,200	1,447,507	1,728,082	1,798,957	1,877,825
Net income ¹	882,178	937,126	970,573	1,141,600	-326,865	1,262,932	1,327,921	1,389,219
Net Debt ¹	941,299	2,061,315	1,783,167	1,217,290	-539,210	-1,755,908	-2,549,171	-3,387,235
Reference price ²	2,546.00	2,397.00	2,597.00	3,765.00	3,209.00	3,718.00	3,718.00	3,718.00
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

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	17.25x	1.56x	7.61x	0.92%	137B
PANASONIC HOLDINGS CORPORATION	22.27x	1.41x	10.43x	1.26%	66.59B
LG ELECTRONICS INC.	17.06x	0.4x	4.74x	0.74%	24.84B
SHENZHEN MTC CO., LTD.	22.39x	-	-	-	5.79B
HANGZHOU EZVIZ NETWORK CO., LTD.	30.84x	-	-	1.77%	3.47B
CASIO COMPUTER CO.,LTD.	18.94x	1.61x	9.89x	2.29%	3.26B
XIAMEN INTRETECH INC.	37.71x	-	-	0.8%	2.72B
SHARP CORPORATION	13.15x	0.41x	10.14x	-.--%	2.51B
Average	22.45x	1.08x	8.56x	1.11%	30.74B
Weighted average by Cap.	19.11x	1.38x	8.17x	1.02%