investorscraft@gmail.com

Intrinsic ValueSony Group Corporation (6758.T)

Previous Close¥3,454.00
Intrinsic Value
Upside potential
Previous Close
¥3,454.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sony Group Corporation operates as a diversified global conglomerate with a strong presence in consumer electronics, entertainment, and financial services. The company generates revenue through hardware sales, including gaming consoles, imaging sensors, and televisions, complemented by high-margin software and services such as PlayStation Network, music streaming, and film production. Its gaming division, anchored by the PlayStation ecosystem, remains a market leader, competing with Microsoft and Nintendo. Sony’s semiconductor business, particularly its image sensors, dominates the smartphone supply chain, serving major OEMs. The entertainment segment, including Sony Pictures and Sony Music, leverages intellectual property across films, TV, and music, reinforcing its cross-platform content strategy. Sony’s financial services arm provides stability through insurance and banking operations, diversifying its revenue streams. The company’s vertically integrated model—spanning content creation, distribution, and hardware—positions it uniquely in the convergence of technology and media. Despite intense competition in consumer electronics, Sony maintains premium branding and innovation, particularly in imaging and audio technologies, sustaining its market leadership.

Revenue Profitability And Efficiency

Sony reported revenue of JPY 13.02 trillion for FY 2024, with net income of JPY 970.6 billion, reflecting a net margin of approximately 7.5%. Operating cash flow stood at JPY 1.37 trillion, underscoring robust cash generation. Capital expenditures of JPY 623.9 billion indicate continued investment in R&D and production capacity, particularly in semiconductors and gaming. The company’s diversified revenue base mitigates sector-specific volatility.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 157.14 highlights Sony’s earnings strength, driven by high-margin segments like gaming services and image sensors. The company’s capital efficiency is evident in its ability to monetize intellectual property across multiple platforms, though R&D and content acquisition costs remain significant. Operating cash flow coverage of capital expenditures suggests disciplined reinvestment.

Balance Sheet And Financial Health

Sony maintains a solid balance sheet with JPY 1.91 trillion in cash and equivalents against total debt of JPY 4.09 trillion. The debt level is manageable given its stable cash flows and diversified operations. The financial services segment contributes liquidity, though its capital-intensive nature requires careful monitoring. Overall, the company’s financial health supports continued growth investments.

Growth Trends And Dividend Policy

Sony’s growth is fueled by demand for image sensors, PlayStation 5 sales, and streaming content. The dividend per share of JPY 20 reflects a conservative payout ratio, prioritizing reinvestment over aggressive shareholder returns. Future growth may hinge on expansion in entertainment IP and advancements in AI-driven imaging technologies.

Valuation And Market Expectations

With a market cap of JPY 22.19 trillion and a beta of 0.77, Sony is viewed as a stable, low-volatility investment. The valuation reflects its diversified earnings streams and leadership in key markets. Investors likely anticipate sustained growth in high-margin segments, though competition in gaming and consumer electronics poses risks.

Strategic Advantages And Outlook

Sony’s strategic advantages include its vertically integrated ecosystem, strong IP portfolio, and technological leadership in imaging sensors. The outlook remains positive, driven by demand for premium electronics and content. Challenges include cyclical hardware sales and content production costs, but its diversified model positions it well for long-term resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount