Sumitomo Mitsui Construction Co Ltd
TSE:1821

Watchlist Manager
Sumitomo Mitsui Construction Co Ltd Logo
Sumitomo Mitsui Construction Co Ltd
TSE:1821
Watchlist
Price: 999 999.9999 JPY 167 685.23% Market Closed
Market Cap: ¥93.1B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
0%
5Y
-3%
10Y
+12%
Operating Income
+
3Y
+116%
5Y
-6%
10Y
+18%
Net Income
+
3Y
+339%
5Y
+64%
10Y
+98%

Earnings Waterfall
Sumitomo Mitsui Construction Co Ltd

Income Statement
Sumitomo Mitsui Construction Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
338
0
0
145
0
0
125
371
656
963
1 008
1 002
989
1 048
1 058
1 017
1 011
926
855
849
824
799
852
863
880
866
854
761
629
532
494
531
545
539
553
530
546
556
515
498
479
462
497
559
617
754
830
894
993
1 082
1 092
1 096
1 059
987
1 050
1 153
1 273
1 357
1 367
1 329
1 339
1 662
1 931
2 459
3 024
3 401
0
0
Revenue
346 378
N/A
348 305
+1%
341 540
-2%
324 084
-5%
296 485
-9%
270 755
-9%
256 836
-5%
241 706
-6%
232 917
-4%
230 689
-1%
221 429
-4%
208 939
-6%
298 647
+43%
294 168
-1%
292 282
-1%
296 850
+2%
313 558
+6%
320 199
+2%
326 481
+2%
335 666
+3%
342 727
+2%
357 456
+4%
372 227
+4%
375 615
+1%
382 724
+2%
385 361
+1%
385 695
+0%
390 365
+1%
377 825
-3%
379 285
+0%
387 293
+2%
396 879
+2%
414 958
+5%
422 537
+2%
413 628
-2%
401 974
-3%
403 908
+0%
405 587
+0%
414 279
+2%
420 212
+1%
417 310
-1%
412 588
-1%
415 193
+1%
429 721
+3%
448 758
+4%
460 360
+3%
468 082
+2%
476 992
+2%
472 402
-1%
463 740
-2%
449 155
-3%
439 062
-2%
421 619
-4%
421 352
0%
411 813
-2%
401 480
-3%
403 275
+0%
415 443
+3%
435 877
+5%
457 328
+5%
458 622
+0%
468 260
+2%
478 706
+2%
478 308
0%
479 488
+0%
480 119
+0%
467 100
-3%
469 673
+1%
462 982
-1%
445 613
-4%
433 981
-3%
Gross Profit
Cost of Revenue
(327 009)
(329 382)
(323 882)
(309 238)
(283 556)
(257 965)
(242 234)
(226 039)
(217 621)
(214 857)
(206 614)
(194 640)
(278 285)
(274 534)
(273 038)
(277 578)
(294 521)
(301 638)
(307 456)
(316 731)
(322 612)
(336 857)
(351 003)
(353 638)
(359 829)
(360 889)
(360 308)
(363 484)
(349 874)
(350 293)
(355 073)
(360 779)
(375 163)
(379 101)
(368 187)
(357 230)
(357 484)
(357 731)
(366 200)
(369 641)
(366 252)
(363 388)
(364 592)
(378 270)
(397 709)
(408 928)
(416 996)
(427 765)
(424 733)
(417 322)
(405 990)
(396 590)
(382 684)
(382 599)
(394 279)
(384 952)
(385 096)
(396 023)
(400 300)
(424 078)
(449 552)
(457 880)
(462 026)
(461 010)
(444 392)
(447 624)
(447 603)
(443 889)
(429 770)
(411 590)
(387 969)
Gross Profit
19 369
N/A
18 923
-2%
17 658
-7%
14 846
-16%
12 929
-13%
12 790
-1%
14 602
+14%
15 667
+7%
15 296
-2%
15 832
+4%
14 815
-6%
14 299
-3%
20 362
+42%
19 634
-4%
19 244
-2%
19 272
+0%
19 037
-1%
18 561
-3%
19 025
+2%
18 935
0%
20 115
+6%
20 599
+2%
21 224
+3%
21 977
+4%
22 895
+4%
24 472
+7%
25 387
+4%
26 881
+6%
27 951
+4%
28 992
+4%
32 220
+11%
36 100
+12%
39 795
+10%
43 436
+9%
45 441
+5%
44 744
-2%
46 424
+4%
47 856
+3%
48 079
+0%
50 571
+5%
51 058
+1%
49 200
-4%
50 601
+3%
51 451
+2%
51 049
-1%
51 432
+1%
51 086
-1%
49 227
-4%
47 669
-3%
46 418
-3%
43 165
-7%
42 472
-2%
38 935
-8%
38 753
0%
17 534
-55%
16 528
-6%
18 179
+10%
19 420
+7%
35 577
+83%
33 250
-7%
9 070
-73%
10 380
+14%
16 680
+61%
17 298
+4%
35 096
+103%
32 495
-7%
19 497
-40%
25 784
+32%
33 212
+29%
34 023
+2%
46 012
+35%
Operating Income
Operating Expenses
(15 744)
(15 779)
(15 683)
(15 689)
(14 981)
(14 380)
(13 384)
(12 817)
(12 120)
(11 919)
(11 678)
(11 419)
(15 399)
(14 984)
(14 871)
(14 653)
(14 346)
(14 237)
(14 095)
(14 041)
(14 331)
(14 541)
(14 545)
(14 848)
(14 951)
(15 041)
(15 291)
(15 484)
(15 686)
(15 794)
(16 047)
(16 292)
(16 431)
(16 824)
(17 101)
(17 454)
(18 483)
(18 905)
(19 460)
(20 143)
(20 474)
(21 201)
(21 230)
(21 391)
(21 832)
(22 783)
(22 036)
(22 612)
(22 904)
(22 941)
(22 854)
(23 041)
(23 351)
(24 126)
(24 849)
(25 285)
(25 638)
(26 200)
(26 717)
(27 323)
(27 829)
(27 877)
(27 767)
(27 408)
(26 596)
(26 616)
(26 618)
(26 201)
(25 625)
(27 029)
(26 867)
Selling, General & Administrative
(15 744)
(15 743)
(15 683)
(15 689)
(14 981)
(14 380)
(13 384)
(12 817)
(12 120)
(11 919)
(11 678)
(11 419)
(15 399)
(14 984)
(14 871)
(14 653)
(14 345)
(14 237)
(14 094)
(14 039)
(14 330)
(14 540)
(14 544)
(14 848)
(14 949)
(15 038)
(15 289)
(15 482)
(15 685)
(15 793)
(16 046)
(16 292)
(16 429)
(16 822)
(17 099)
(17 450)
(18 483)
(18 905)
(19 460)
(20 144)
(20 473)
(20 849)
(21 229)
(21 571)
(21 831)
(22 052)
(22 216)
(22 611)
(22 903)
(22 854)
(22 850)
(23 040)
(23 351)
(24 128)
(24 849)
(25 286)
(25 638)
(26 199)
(26 718)
(27 322)
(27 828)
(27 876)
(27 764)
(27 407)
(26 595)
(26 616)
(26 618)
(26 201)
(25 624)
(26 104)
(26 866)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(36)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(2)
(1)
(1)
(1)
0
(2)
(3)
(2)
(2)
(2)
(1)
(1)
0
(2)
(2)
0
(4)
0
0
0
1
(1)
(352)
(1)
180
(1)
(731)
180
0
(1)
(87)
(4)
(1)
0
0
0
1
0
(1)
1
(1)
(1)
(1)
(3)
(1)
(1)
0
0
0
(1)
(925)
(1)
Operating Income
3 625
N/A
3 144
-13%
1 975
-37%
(843)
N/A
(2 052)
-143%
(1 590)
+23%
1 218
N/A
2 850
+134%
3 176
+11%
3 913
+23%
3 137
-20%
2 880
-8%
4 963
+72%
4 650
-6%
4 373
-6%
4 619
+6%
4 691
+2%
4 324
-8%
4 930
+14%
4 894
-1%
5 784
+18%
6 058
+5%
6 679
+10%
7 129
+7%
7 944
+11%
9 431
+19%
10 096
+7%
11 397
+13%
12 265
+8%
13 198
+8%
16 173
+23%
19 808
+22%
23 364
+18%
26 612
+14%
28 340
+6%
27 290
-4%
27 941
+2%
28 951
+4%
28 619
-1%
30 428
+6%
30 584
+1%
27 999
-8%
29 371
+5%
30 060
+2%
29 217
-3%
28 649
-2%
29 050
+1%
26 615
-8%
24 765
-7%
23 477
-5%
20 311
-13%
19 431
-4%
15 584
-20%
14 627
-6%
(7 315)
N/A
(8 757)
-20%
(7 459)
+15%
(6 780)
+9%
8 860
N/A
5 927
-33%
(18 759)
N/A
(17 497)
+7%
(11 087)
+37%
(10 110)
+9%
8 500
N/A
5 879
-31%
(7 121)
N/A
(417)
+94%
7 587
N/A
6 994
-8%
19 145
+174%
Pre-Tax Income
Interest Income Expense
0
0
0
(216)
(347)
(383)
(172)
(261)
(339)
(465)
(442)
(738)
(1 034)
(1 104)
(1 497)
(1 331)
(1 274)
(1 315)
(842)
(632)
(269)
210
87
366
455
163
552
709
618
725
592
220
(219)
(16)
(217)
319
304
614
900
318
117
80
267
324
837
635
371
220
(233)
(229)
(290)
(349)
(1 178)
(1 118)
(684)
(433)
275
504
700
804
1 682
1 660
1 994
1 628
2 094
1 684
(351)
42
(2 084)
(2 718)
(1 494)
Non-Reccuring Items
(395)
(409)
(163)
(201)
(26)
(1 137)
(1 087)
(1 040)
(84)
(230)
(396)
(155)
(934)
(756)
(667)
(1 028)
(201)
(537)
(500)
(292)
(302)
450
560
633
437
79
10
(160)
(880)
(881)
(890)
(818)
(3 295)
(3 332)
(3 662)
(3 651)
(665)
(636)
(313)
(334)
(1 522)
0
(524)
(517)
(939)
0
(813)
(813)
(85)
0
0
243
229
567
567
320
0
(9)
(9)
(8)
(485)
(82)
(84)
(138)
(127)
(105)
(111)
(62)
(924)
0
(922)
Gain/Loss on Disposition of Assets
0
0
0
(13)
(66)
(68)
(57)
(6)
36
41
31
(28)
(29)
(33)
(20)
(42)
(65)
(65)
(66)
(26)
(7)
(8)
(22)
(35)
52
43
39
56
(84)
(83)
(76)
(341)
0
(329)
(329)
(121)
(109)
(119)
(152)
(105)
(71)
(83)
(41)
1
(13)
5
(20)
(57)
(62)
(55)
(46)
0
200
(118)
(186)
(195)
(174)
(187)
(105)
(21)
55
50
52
(31)
(18)
202
206
215
1 749
1 536
1 521
Total Other Income
(686)
(668)
(842)
(931)
(1 017)
(798)
(765)
(503)
(210)
(199)
(204)
(278)
(328)
(445)
(403)
(348)
(108)
(30)
(64)
(430)
(889)
(850)
(631)
(747)
(947)
(1 043)
(1 264)
(1 128)
(886)
(905)
(1 111)
(1 048)
(1 677)
(1 838)
(1 984)
(2 115)
(2 043)
(2 059)
(1 806)
(1 642)
(1 067)
(2 209)
(1 624)
(1 697)
(658)
(574)
(1 025)
(1 081)
(647)
(1 479)
(1 796)
(1 822)
(1 335)
(849)
(561)
(450)
(1 137)
(1 137)
(1 575)
(1 483)
(804)
(1 169)
(1 528)
(2 722)
(2 992)
(2 738)
(2 934)
(1 894)
(1 778)
(1 861)
(1 230)
Pre-Tax Income
2 544
N/A
2 067
-19%
970
-53%
(2 204)
N/A
(3 508)
-59%
(3 976)
-13%
(863)
+78%
1 040
N/A
2 579
+148%
3 060
+19%
2 126
-31%
1 681
-21%
2 638
+57%
2 312
-12%
1 786
-23%
1 870
+5%
3 043
+63%
2 377
-22%
3 458
+45%
3 514
+2%
4 317
+23%
5 860
+36%
6 673
+14%
7 346
+10%
7 941
+8%
8 673
+9%
9 433
+9%
10 874
+15%
11 033
+1%
12 054
+9%
14 688
+22%
17 821
+21%
18 173
+2%
21 097
+16%
22 148
+5%
21 722
-2%
25 428
+17%
26 751
+5%
27 248
+2%
28 665
+5%
28 041
-2%
25 787
-8%
27 449
+6%
28 171
+3%
28 444
+1%
28 715
+1%
27 563
-4%
24 884
-10%
23 738
-5%
21 714
-9%
18 179
-16%
17 503
-4%
13 500
-23%
13 109
-3%
(8 179)
N/A
(9 515)
-16%
(8 495)
+11%
(7 609)
+10%
7 871
N/A
5 219
-34%
(18 311)
N/A
(17 038)
+7%
(10 653)
+37%
(11 373)
-7%
7 457
N/A
4 922
-34%
(10 311)
N/A
(2 116)
+79%
4 550
N/A
3 951
-13%
17 020
+331%
Net Income
Tax Provision
(379)
(399)
(308)
(156)
(1 106)
(1 579)
(1 788)
(886)
(580)
(494)
(436)
(360)
(795)
(772)
(809)
(913)
(1 375)
(1 547)
(1 627)
(1 696)
(1 576)
(1 710)
(1 836)
(2 052)
(2 667)
(2 659)
(2 747)
(3 168)
(3 243)
(3 676)
(4 790)
(5 868)
(7 511)
(7 898)
(8 387)
(8 429)
(7 511)
(8 316)
(8 193)
(6 827)
(6 646)
(6 239)
(6 592)
(8 225)
(8 755)
(8 711)
(8 616)
(7 969)
(7 524)
(7 181)
(6 660)
(6 109)
(3 977)
(3 764)
3 159
3 087
1 942
1 614
(3 331)
(2 636)
(6 992)
(7 342)
(9 562)
(9 472)
(3 505)
(2 764)
(5 534)
(6 309)
(3 365)
(3 139)
1 394
Income from Continuing Operations
2 165
1 668
662
(2 360)
(4 614)
(5 555)
(2 651)
154
1 999
2 566
1 690
1 321
1 843
1 540
977
957
1 668
830
1 831
1 818
2 741
4 150
4 837
5 294
5 274
6 014
6 686
7 706
7 790
8 378
9 898
11 953
10 662
13 199
13 761
13 293
17 917
18 435
19 055
21 838
21 395
19 548
20 857
19 946
19 689
20 004
18 947
16 915
16 214
14 533
11 519
11 394
9 523
9 345
(5 020)
(6 428)
(6 553)
(5 995)
4 540
2 583
(25 303)
(24 380)
(20 215)
(20 845)
3 952
2 158
(15 845)
(8 425)
1 185
812
18 414
Income to Minority Interest
(20)
(2)
49
122
168
83
(28)
(121)
(146)
(69)
(119)
(102)
(300)
(353)
(339)
(378)
(294)
(374)
(454)
(497)
(698)
(682)
(708)
(776)
(1 072)
(1 113)
(1 115)
(957)
(835)
(765)
(744)
(1 064)
(759)
(1 022)
(909)
(677)
(881)
(667)
(822)
(852)
(672)
(625)
(599)
(731)
(859)
(947)
(1 009)
(797)
(662)
(593)
(443)
(619)
(779)
(824)
(651)
(459)
(469)
(338)
(412)
(520)
(397)
(404)
(491)
(405)
54
(19)
93
216
(329)
(181)
(281)
Net Income (Common)
2 145
N/A
1 666
-22%
711
-57%
(2 235)
N/A
(4 449)
-99%
(5 472)
-23%
(2 679)
+51%
32
N/A
1 854
+5 694%
2 498
+35%
1 574
-37%
1 220
-22%
1 541
+26%
1 183
-23%
635
-46%
573
-10%
1 374
+140%
453
-67%
1 376
+204%
1 321
-4%
1 853
+40%
3 279
+77%
3 939
+20%
4 328
+10%
4 191
-3%
4 889
+17%
5 559
+14%
6 739
+21%
6 955
+3%
7 613
+9%
9 154
+20%
10 888
+19%
9 902
-9%
12 176
+23%
12 850
+6%
12 615
-2%
17 035
+35%
17 767
+4%
18 234
+3%
20 984
+15%
20 723
-1%
18 923
-9%
20 257
+7%
19 217
-5%
18 828
-2%
19 055
+1%
17 936
-6%
16 115
-10%
15 550
-4%
13 938
-10%
11 074
-21%
10 773
-3%
8 743
-19%
8 519
-3%
(5 669)
N/A
(6 887)
-21%
(7 022)
-2%
(6 331)
+10%
4 126
N/A
2 062
-50%
(25 702)
N/A
(24 786)
+4%
(20 709)
+16%
(21 253)
-3%
4 006
N/A
2 139
-47%
(15 751)
N/A
(8 207)
+48%
855
N/A
631
-26%
18 132
+2 774%
EPS (Diluted)
85.8
N/A
8.45
-90%
6.45
-24%
-41.38
N/A
-80.89
-95%
-99.49
-23%
-48.7
+51%
0.57
N/A
7.59
+1 232%
44.6
+488%
13.56
-70%
10.51
-22%
13.28
+26%
20.75
+56%
11.14
-46%
1.75
-84%
9.02
+415%
7.19
-20%
17.87
+149%
3.91
-78%
11.58
+196%
20.11
+74%
24.16
+20%
26.55
+10%
25.71
-3%
29.99
+17%
34.1
+14%
41.34
+21%
42.78
+3%
46.7
+9%
56.15
+20%
66.79
+19%
60.91
-9%
74.69
+23%
78.83
+6%
77.39
-2%
104.78
+35%
109
+4%
111.86
+3%
128.73
+15%
127.48
-1%
116.8
-8%
125.81
+8%
119.67
-5%
117.03
-2%
118.89
+2%
112.7
-5%
101.98
-10%
97.88
-4%
88.2
-10%
70.03
-21%
68.09
-3%
55.32
-19%
54.49
-2%
-36.28
N/A
-44.06
-21%
-44.93
-2%
-40.5
+10%
26.38
N/A
13.17
-50%
-164.31
N/A
-158.39
+4%
-132.22
+17%
-135.61
-3%
25.58
N/A
13.66
-47%
-100.45
N/A
-52.31
+48%
5.45
N/A
4.02
-26%
115.58
+2 775%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.