Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo Stock Exchange  >  SoftBank Corp.    9434   JP3732000009

SOFTBANK CORP.

(9434)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 3 547 035 3 746 305 4 871 929 5 051 505 5 202 404
EBITDA 1 114 307 1 171 639 1 489 766 1 504 628 1 529 566
Operating profit (EBIT) - 719 459 910 979 943 394 970 736
Pre-Tax Profit (EBT) - 631 548 821 907 864 280 914 714
Net income - 430 777 502 083 519 042 540 074
P/E ratio - 13,9x 12,4x 11,9x 11,4x
EPS ( JPY ) 101 90,0 105 110 114
Dividend per Share ( JPY ) 181 37,5 86,9 93,6 95,9
Yield - 3,01% 6,64% 7,15% 7,33%
Reference price ( JPY ) - 1 247,000 1 308,000 1 308,000 1 308,000
Announcement Date 11/12/2018
03:10pm
05/08/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - 2 931 470 3 865 352 3 238 355 3 072 884
Finance 0,00 - - - -
Operating income (EBITDA) 1 114 307 1 171 639 1 489 766 1 504 628 1 529 566
Leverage
(Debt/EBITDA)
- 2,50x 2,59x 2,15x 2,01x
Capital Expenditure 639 430 393 219 491 124 496 738 501 118
Free Cash Flow (FCF) - 433 363 334 240 685 768 637 518
Book Value Per Share (BVPS) ( JPY ) - 261 237 277 300
Cash Flow per Share ( JPY ) 176 184 151 235 214
Announcement Date 05/08/2019
12:00am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 6 201 418 M JPY -
Entreprise Value (EV) 10 066 770 M JPY 9 439 773 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 12,4x 11,9x
Capitalization / Revenue 1,27x 1,23x
EV / Revenue 2,07x 1,99x
EV / EBITDA 6,76x 6,69x
Yield (DPS / Price) 6,64% 7,15%
Price to book (Price / BVPS) 5,52x 4,73x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 18,7% 18,7%
Operating Leverage (Delta EBIT / Delta Sales) 0,89x 0,97x
Net Margin (Net Profit / Revenue) 10,3% 10,3%
ROA (Net Profit / Asset) 6,68% 6,56%
ROE (Net Profit / Equities) 39,3% 43,2%
Rate of Dividend 82,5% 85,0%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   10,1% 9,83%
Cash Flow / Sales 14,7% 22,1%
Capital Intensity (Assets / Sales) 1,54x 1,57x
Financial Leverage (Net Debt / EBITDA) 2,59x 2,15x
EPS & Dividend