SoftBank Corp. (9434)

Basic

  • Market Cap

    ¥8,506.62B

  • EV

    ¥14.17T

  • Shares Out

    4,732.47M

  • Revenue

    ¥6,037.2B

  • Employees

    54,986

Margins

  • Gross

    46.51%

  • EBITDA

    25.77%

  • Operating

    12.98%

  • Pre-Tax

    15.79%

  • Net

    9.93%

  • FCF

    8.79%

Returns (5Yr Avg)

  • ROA

    5.89%

  • ROE

    26.35%

  • ROCE

    17.11%

  • ROIC

    6.13%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥1,740.89

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ¥1,275.81

  • Earnings (Dil)

    ¥125.02

  • FCF

    ¥111.27

  • Book Value

    ¥491.51

Growth (CAGR)

  • Rev 3Yr

    7.08%

  • Rev 5Yr

    10.76%

  • Rev 10Yr

  • Dil EPS 3Yr

    9.28%

  • Dil EPS 5Yr

    2%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    4.18%

  • EBITDA Fwd 2Yr

    -4.45%

  • EPS Fwd 2Yr

    -4.28%

  • EPS LT Growth Est

    15.58%

Dividends

  • Yield

  • Payout

    101.86%

  • DPS

    ¥129

  • DPS Growth 3Yr

    14.69%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    -0.08%

Select a metric from the list below to chart it

Mar '09
Mar '16
Mar '18
Mar '20
Mar '22
LTM

Total Revenues

3,746,305.0

4,861,247.0

5,205,537.0

5,690,606.0

5,911,999.0

6,037,202.0

Total Revenues % Chg.

5.6%

29.8%

7.1%

9.3%

3.9%

4.5%

Cost of Goods Sold, Total

2,114,948.0

2,536,837.0

2,701,790.0

2,889,116.0

3,194,085.0

3,229,088.0

Gross Profit

1,631,357.0

2,324,410.0

2,503,747.0

2,801,490.0

2,717,914.0

2,808,114.0

Selling General & Admin Expenses, Total

911,817.0

1,417,883.0

1,521,937.0

1,836,843.0

1,964,580.0

2,033,042.0

Depreciation & Amortization

Other Operating Expenses

-4,689.0

-2,331.0

-2,683.0

-8,484.0

Other Operating Expenses, Total

907,128.0

1,417,883.0

1,521,937.0

1,834,512.0

1,961,897.0

2,024,558.0

Operating Income

724,229.0

906,527.0

981,810.0

966,978.0

756,017.0

783,556.0

Interest Expense, Total

-55,541.0

-60,206.0

-64,360.0

-62,477.0

-64,045.0

-51,172.0

Interest And Investment Income

614.0

746.0

3,495.0

3,305.0

2,846.0

6,694.0

Net Interest Expenses

-54,927.0

-59,460.0

-60,865.0

-59,172.0

-61,199.0

-44,478.0

Income (Loss) On Equity Invest.

-25,337.0

-46,060.0

-45,490.0

-60,094.0

-47,875.0

-36,795.0

Currency Exchange Gains (Loss)

-1,351.0

-216.0

720.0

470.0

742.0

742.0

Other Non Operating Income (Expenses)

909.0

1,500.0

-7,418.0

6,932.0

-13,809.0

-13,809.0

EBT, Excl. Unusual Items

643,523.0

802,291.0

868,757.0

855,114.0

633,876.0

689,216.0

Merger & Related Restructuring Charges

-932.0

-1,038.0

Gain (Loss) On Sale Of Investments

-7,205.0

302.0

-20,020.0

27,697.0

243,580.0

278,876.0

Gain (Loss) On Sale Of Assets

12,937.0

Asset Writedown

-4,770.0

-2,448.0

-5,604.0

-5,604.0

Legal Settlements

-8,984.0

-8,984.0

Other Unusual Items

-3,403.0

EBT, Incl. Unusual Items

631,548.0

811,195.0

847,699.0

880,363.0

862,868.0

953,504.0

Income Tax Expense

205,976.0

304,527.0

299,979.0

296,411.0

208,743.0

190,054.0

Earnings From Continuing Operations

425,572.0

506,668.0

547,720.0

583,952.0

654,125.0

763,450.0

Minority Interest

5,205.0

-33,533.0

-56,433.0

-66,435.0

-122,759.0

-164,176.0

Net Income

430,777.0

473,135.0

491,287.0

517,517.0

531,366.0

599,274.0

Net Income to Common Incl Extra Items

430,777.0

473,135.0

491,287.0

517,517.0

531,366.0

599,274.0

Net Income to Common Excl. Extra Items

430,777.0

473,135.0

491,287.0

517,517.0

531,366.0

599,274.0

Total Shares Outstanding

4,787.1

4,766.2

4,686.5

4,707.3

4,731.5

4,732.1

Weighted Avg. Shares Outstanding

4,787.1

4,766.2

4,730.8

4,699.1

4,722.0

4,732.1

Weighted Avg. Shares Outstanding Dil

4,821.4

4,830.6

4,785.2

4,779.9

4,763.4

4,771.3

EPS

90.0

99.3

103.8

110.1

112.5

126.6

EPS Diluted

89.3

97.9

102.7

108.3

111.0

125.0

EBITDA

1,176,409.0

1,082,628.0

1,217,312.0

1,690,422.0

1,520,227.0

1,555,912.0