|
Market Closed -
NYSE
01:30:02 03/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 23.82 USD | +1.40% |
|
+1.15% | -6.95% |
| 30/09 | Spotify and the music industry, the glass ceiling for a giant that pays out two thirds of its revenue |  |
| 29/09 | Stocks Defy the Pressure | |
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 | 1,57,64,488 | 1,47,93,605 | 1,59,27,659 | 2,26,99,467 | 1,89,55,435 | 2,20,39,350 | - | - |
| Change | - | -6.16% | 7.67% | 42.52% | -16.49% | 16.27% | - | - |
| Enterprise Value (EV) 1 | 1,67,05,787 | 1,68,54,920 | 1,77,10,826 | 2,39,16,757 | 1,84,16,225 | 2,03,09,578 | 1,94,37,953 | 1,85,87,464 |
| Change | - | 0.89% | 5.08% | 35.04% | -23% | 10.28% | -4.29% | -4.38% |
| P/E | 17.9x | 15.8x | 16.5x | 20x | -58.7x | 17.1x | 16.2x | 15.4x |
| PBR | 2.2x | 2.05x | 2.09x | 2.77x | 2.33x | 2.44x | 2.19x | 1.98x |
| PEG | - | 2.42x | 4.18x | 1x | 0x | -0x | 2.79x | 3.17x |
| Capitalization / Revenue | 1.59x | 1.28x | 1.22x | 1.75x | 1.52x | 1.71x | 1.72x | 1.62x |
| EV / Revenue | 1.68x | 1.46x | 1.36x | 1.85x | 1.48x | 1.57x | 1.52x | 1.37x |
| EV / EBITDA | 8.2x | 7.62x | 7.52x | 11.5x | 7.01x | 7.72x | 7.35x | 6.95x |
| EV / EBIT | 13.9x | 14x | 14.7x | 17x | 12.7x | 11.5x | 10.6x | 9.72x |
| EV / FCF | 21.1x | -56.4x | 23.6x | 14.3x | 12.4x | 20.6x | 16.3x | 15.5x |
| FCF Yield | 4.74% | -1.77% | 4.23% | 7% | 8.08% | 4.85% | 6.15% | 6.46% |
| Dividend per Share 2 | 13 | 15 | 17 | 20 | 25 | 34.33 | 37.32 | 41 |
| Rate of return | 0.51% | 0.63% | 0.65% | 0.53% | 0.78% | 0.91% | 0.99% | 1.09% |
| EPS 2 | 142.4 | 151.7 | 157.7 | 188.7 | -54.7 | 219.1 | 231.8 | 243.1 |
| Distribution rate | 9.13% | 9.89% | 10.8% | 10.6% | -45.7% | 15.7% | 16.1% | 16.9% |
| Net sales 1 | 99,21,513 | 1,15,39,837 | 1,30,20,768 | 1,29,57,100 | 1,24,79,620 | 1,29,01,546 | 1,28,09,592 | 1,35,80,952 |
| EBITDA 1 | 20,37,572 | 22,12,796 | 23,53,812 | 20,75,600 | 26,28,162 | 26,30,580 | 26,44,517 | 26,75,796 |
| EBIT 1 | 12,02,339 | 12,08,206 | 12,08,831 | 14,07,200 | 14,47,507 | 17,64,395 | 18,30,469 | 19,12,231 |
| Net income 1 | 8,82,178 | 9,37,126 | 9,70,573 | 11,41,600 | -3,26,865 | 12,86,179 | 13,48,951 | 14,08,265 |
| Net Debt 1 | 9,41,299 | 20,61,315 | 17,83,167 | 12,17,290 | -5,39,210 | -17,29,772 | -26,01,397 | -34,51,887 |
| Reference price 2 | 2,546.00 | 2,397.00 | 2,597.00 | 3,765.00 | 3,209.00 | 3,753.00 | 3,753.00 | 3,753.00 |
| Nbr of stocks (in thousands) | 61,91,865 | 61,71,717 | 61,33,099 | 60,29,075 | 59,06,960 | 58,72,462 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.13x | 1.57x | 7.72x | 0.91% | 14TCr | |
| 21.76x | 1.39x | 10.45x | 1.28% | 6.76TCr | |
| 17x | 0.41x | 4.82x | 0.71% | 2.7TCr | |
| 33.6x | 10.37x | 20.03x | 1.46% | 2.58TCr | |
| 65.61x | 1.07x | 33.63x | 0.09% | 807Cr | |
| 36.27x | 17.83x | 29.74x | - | 730.43Cr | |
| 13.89x | 0.25x | 6.34x | 3.69% | 563.81Cr | |
| 58.55x | 2.25x | 52.74x | 0.18% | 539.35Cr | |
| 25.97x | - | - | - | 534.74Cr | |
| Average | 32.20x | 4.39x | 20.68x | 1.19% | 3.24TCr | |
| Weighted average by Cap. | 22.33x | 2.60x | 11.31x | 1.05% |
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
