Valuation SoftBank Group Corp.

Equities

9984

JP3436100006

Wireless Telecommunications Services

Market Closed - Japan Exchange Other stock markets 12:00:00 10/02/2026 pm IST			5-day change	1st Jan Change
4,705.00 ^JPY	+10.68%		+9.42%	+6.93%

04:18pm	Softbank-backed Icertis is said to work with Goldman on potential $5 billion sale - Bloomberg News	RE
10/02	SoftBank earnings set for OpenAI boost, with focus on future funding	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	1,64,29,269	93,18,638	75,80,684	1,31,36,459	1,07,70,955	2,68,11,318	-	-
Change	-	-43.28%	-18.65%	73.29%	-18.01%	148.92%	-	-
Enterprise Value (EV) ¹	2,96,01,071	2,63,15,123	1,67,06,885	2,56,89,500	2,50,64,257	4,19,30,029	4,23,67,752	4,23,93,273
Change	-	-11.1%	-36.51%	53.77%	-2.43%	67.29%	1.04%	0.06%
P/E ratio	3.56x	-5.46x	-7.94x	-52.4x	9.58x	9.87x	34.6x	36.4x
PBR	1.67x	0.97x	0.88x	1.2x	0.95x	1.92x	1.83x	1.74x
PEG	-	0x	0.2x	0.7x	-0x	0x	-0.5x	-7.36x
Capitalization / Revenue	2.92x	1.5x	1.15x	1.94x	1.49x	3.48x	3.28x	3.12x
EV / Revenue	5.26x	4.23x	2.54x	3.8x	3.46x	5.44x	5.18x	4.94x
EV / EBITDA	20.3x	16.8x	10.9x	18.1x	15.7x	25.1x	22.5x	20.1x
EV / EBIT	49.1x	36.9x	26.4x	45.9x	34.3x	17.2x	27.5x	23.4x
EV / FCF	-32.5x	-89.8x	13x	239x	-17.6x	-25.3x	-34.7x	-69.7x
FCF Yield	-3.08%	-1.11%	7.71%	0.42%	-5.7%	-3.95%	-2.88%	-1.43%
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%	0.23%	0.23%	0.23%
EPS ²	654.9	-254.6	-163.1	-42.75	195.2	476.6	135.9	129.2
Distribution rate	1.68%	-4.32%	-6.74%	-25.7%	5.64%	2.31%	8.09%	8.51%
Net sales ¹	56,28,167	62,21,534	65,70,439	67,56,500	72,43,752	77,11,623	81,75,916	85,89,480
EBITDA ¹	14,54,748	15,66,276	15,26,202	14,18,629	15,96,617	16,67,509	18,81,759	21,04,202
EBIT ¹	6,03,432	7,13,852	6,32,714	5,60,009	7,29,794	24,43,495	15,42,780	18,09,422
Net income ¹	49,87,962	-17,08,029	-9,70,144	-2,27,646	11,53,332	27,34,018	7,77,829	8,02,848
Net Debt ¹	1,31,71,802	1,69,96,485	91,26,201	1,25,53,041	1,42,93,302	1,51,18,711	1,55,56,433	1,55,81,955
Reference price ²	2,332.50	1,389.75	1,295.50	2,240.50	1,869.75	4,705.00	4,705.00	4,705.00
Nbr of stocks (in thousands)	70,43,631	67,05,262	58,51,551	58,63,182	57,60,639	56,98,474	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOFTBANK GROUP CORP.	9.87x	5.44x	25.15x	0.23%	17TCr
T-MOBILE US, INC.	19.92x	3.46x	9.03x	1.81%	22TCr
AT&T INC.	11.94x	2.59x	6.94x	4.05%	19TCr
KDDI CORPORATION	13.28x	2.17x	7.06x	3.12%	6.37TCr
VODAFONE GROUP PLC	15.83x	1.4x	4.96x	3.74%	3.56TCr
ADVANCED INFO SERVICE	22.63x	5.8x	10.63x	4.14%	3.72TCr
CHINA UNICOM (HONG KONG) LIMITED	8.85x	0.38x	1.51x	7.24%	2.81TCr
TELENOR ASA	20.65x	4.03x	8.97x	5.59%	2.48TCr
VODACOM GROUP LIMITED	14.83x	2.09x	5.56x	4.72%	1.89TCr
TRUE CORPORATION	46.29x	4.39x	8.23x	1.92%	1.44TCr
Average	18.41x	3.17x	8.80x	3.66%	8.11TCr
Weighted average by Cap.	15.29x	3.49x	11.37x	2.67%