Valuation Sony Group Corporation

Equities

6758

JP3435000009

Household Electronics

Market Closed - Japan Exchange Other stock markets 12:00:00 18/05/2026 pm IST			5-day change	1st Jan Change
3,596.00 ^JPY	+0.56%		+6.64%	-10.64%

15/05	Memory maker Kioxia sees $8.2 billion Q1 profit on AI boom	RE
13/05	Sony Electronics introduces Alpha 7R VI camera	RE

Company Valuation: Sony Group Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,43,59,560	1,57,64,488	1,47,93,605	1,59,27,659	2,26,99,467	2,11,27,227	-	-
Change	-	9.78%	-6.16%	7.67%	42.52%	-6.93%	-	-
Enterprise Value (EV) ¹	1,17,63,001	1,67,05,787	1,68,54,920	1,77,10,826	2,39,16,757	2,03,65,402	1,97,56,466	1,89,30,682
Change	-	42.02%	0.89%	5.08%	35.04%	-14.85%	-2.99%	-4.18%
P/E ratio	12.2x	17.9x	15.8x	16.5x	20x	18.6x	17.4x	16x
PBR	2.58x	2.2x	2.05x	2.09x	2.77x	2.33x	2.3x	2.07x
PEG	-	-0.7x	2.42x	4.18x	1x	-2.17x	2.34x	1.89x
Capitalization / Revenue	1.6x	1.59x	1.28x	1.22x	1.75x	1.52x	1.66x	1.64x
EV / Revenue	1.31x	1.68x	1.46x	1.36x	1.85x	1.65x	1.55x	1.47x
EV / EBITDA	8.63x	8.2x	7.62x	7.52x	11.5x	8.67x	7.97x	7.34x
EV / EBIT	12.1x	13.9x	14x	14.7x	17x	13.2x	12.1x	10.8x
EV / FCF	-27.3x	21.1x	-56.4x	23.6x	14.3x	19.2x	16.5x	15.7x
FCF Yield	-3.67%	4.74%	-1.77%	4.23%	7%	5.21%	6.04%	6.36%
Dividend per Share ²	11	13	15	17	20	25	29.41	31.82
Rate of return	0.47%	0.51%	0.63%	0.65%	0.53%	0.78%	0.82%	0.89%
EPS ²	190.5	142.4	151.7	157.7	188.7	172.5	205.7	223.1
Distribution rate	5.78%	9.13%	9.89%	10.8%	10.6%	14.5%	14.3%	14.3%
Net sales ¹	89,99,360	99,21,513	1,15,39,837	1,30,20,768	1,29,57,100	1,24,79,620	1,27,39,348	1,28,43,837
EBITDA ¹	13,62,558	20,37,572	22,12,796	23,53,812	20,75,600	26,28,162	24,78,105	25,79,331
EBIT ¹	9,71,865	12,02,339	12,08,206	12,08,831	14,07,200	14,47,507	16,37,467	17,47,944
Net income ¹	11,71,776	8,82,178	9,37,126	9,70,573	11,41,600	-3,26,865	12,16,698	13,06,388
Net Debt ¹	-25,96,559	9,41,299	20,61,315	17,83,167	12,17,290	-7,61,825	-13,70,760	-21,96,545
Reference price ²	2,319.00	2,546.00	2,397.00	2,597.00	3,765.00	3,576.00	3,576.00	3,576.00
Nbr of stocks (in thousands)	61,92,134	61,91,865	61,71,717	61,33,099	60,29,075	59,08,061	-	-
Announcement Date	28/04/21	10/05/22	28/04/23	14/05/24	14/05/25	08/05/26	-	-

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.($)
SONY GROUP CORPORATION	18.67x	1.65x	8.67x	0.69%	13TCr
PANASONIC HOLDINGS CORPORATION	31.08x	1.09x	11.66x	1.21%	4.85TCr
LG ELECTRONICS INC.	20.14x	0.46x	5.79x	0.69%	2.71TCr
SHENZHEN MTC CO., LTD.	31.63x	-	-	-	841.48Cr
DIXON TECHNOLOGIES (INDIA) LIMITED	62.38x	1.35x	35.43x	0.1%	695.78Cr
HANGZHOU EZVIZ NETWORK CO., LTD.	36.15x	-	-	1.54%	352.82Cr
SHARP CORPORATION	7.2x	0.34x	7.79x	-.--%	247.12Cr
XIAMEN INTRETECH INC.	32.84x	-	-	0.92%	234.61Cr
GN STORE NORD A/S	13.64x	0.65x	3.84x	-.--%	214.01Cr
Average	28.19x	0.93x	12.20x	0.64%	2.61TCr
Weighted average by Cap.	23.40x	1.35x	9.76x	0.79%