|
Market Closed -
NYSE
23:00:02 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 23.82 USD | +1.40% |
|
+1.15% | -6.95% |
| 09-30 | Spotify and the music industry, the glass ceiling for a giant that pays out two thirds of its revenue |  |
| 09-29 | 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 | 15,764,488 | 14,793,605 | 15,927,659 | 22,699,467 | 18,955,435 | 22,039,350 | - | - |
| Change | - | -6.16% | 7.67% | 42.52% | -16.49% | 16.27% | - | - |
| Enterprise Value (EV) 1 | 16,705,787 | 16,854,920 | 17,710,826 | 23,916,757 | 18,416,225 | 20,309,578 | 19,437,953 | 18,587,464 |
| 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 | 9,921,513 | 11,539,837 | 13,020,768 | 12,957,100 | 12,479,620 | 12,901,546 | 12,809,592 | 13,580,952 |
| EBITDA 1 | 2,037,572 | 2,212,796 | 2,353,812 | 2,075,600 | 2,628,162 | 2,630,580 | 2,644,517 | 2,675,796 |
| EBIT 1 | 1,202,339 | 1,208,206 | 1,208,831 | 1,407,200 | 1,447,507 | 1,764,395 | 1,830,469 | 1,912,231 |
| Net income 1 | 882,178 | 937,126 | 970,573 | 1,141,600 | -326,865 | 1,286,179 | 1,348,951 | 1,408,265 |
| Net Debt 1 | 941,299 | 2,061,315 | 1,783,167 | 1,217,290 | -539,210 | -1,729,772 | -2,601,397 | -3,451,887 |
| 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) | 6,191,865 | 6,171,717 | 6,133,099 | 6,029,075 | 5,906,960 | 5,872,462 | - | - |
| Announcement Date | 5/10/22 A | 4/28/23 A | 5/14/24 A | 5/14/25 A | 5/8/26 A | - | - | - |
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% | 140B | |
| 21.76x | 1.39x | 10.45x | 1.28% | 67.62B | |
| 17x | 0.41x | 4.82x | 0.71% | 26.98B | |
| 33.6x | 10.37x | 20.03x | 1.46% | 25.83B | |
| 65.61x | 1.07x | 33.63x | 0.09% | 8.07B | |
| 36.27x | 17.83x | 29.74x | - | 7.3B | |
| 13.89x | 0.25x | 6.34x | 3.69% | 5.64B | |
| 58.55x | 2.25x | 52.74x | 0.18% | 5.39B | |
| 25.97x | - | - | - | 5.35B | |
| Average | 32.20x | 4.39x | 20.68x | 1.19% | 32.44B | |
| 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
