First Time Loading...

Sumitomo Densetsu Co Ltd
TSE:1949

Watchlist Manager
Sumitomo Densetsu Co Ltd Logo
Sumitomo Densetsu Co Ltd
TSE:1949
Watchlist
Price: 3 510 JPY -0.43% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

180B
+4%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+11%
5 Years
+17%
7 Years
+33%
10 Years
+11%
11.7B
+4%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
+0%
5 Years
+10%
7 Years
+62%
10 Years
+14%
8.6B
+7%
Net Income
Growth Rates:
1 Year
-4%
3 Years
+1%
5 Years
+17%
7 Years
+83%
10 Years
+68%

Earnings Waterfall
Sumitomo Densetsu Co Ltd

Revenue
180B JPY
Cost of Revenue
-156.9B JPY
Gross Profit
23.1B JPY
Operating Expenses
-11.4B JPY
Operating Income
11.7B JPY
Other Expenses
-3.1B JPY
Net Income
8.6B JPY

Income Statement
Sumitomo Densetsu Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
162 033
N/A
161 364
0%
156 060
-3%
152 831
-2%
150 558
-1%
144 322
-4%
144 604
+0%
145 246
+0%
149 110
+3%
146 899
-1%
144 795
-1%
140 806
-3%
135 441
-4%
137 227
+1%
143 675
+5%
145 453
+1%
149 057
+2%
146 810
-2%
147 541
+0%
150 908
+2%
153 858
+2%
157 016
+2%
156 950
0%
161 220
+3%
164 502
+2%
172 910
+5%
171 603
-1%
167 061
-3%
161 885
-3%
154 053
-5%
152 803
-1%
156 144
+2%
159 678
+2%
167 594
+5%
172 906
+3%
176 242
+2%
176 187
0%
175 120
-1%
173 378
-1%
173 510
+0%
179 979
+4%
Gross Profit
Cost of Revenue
(143 840)
(143 435)
(138 290)
(135 836)
(134 343)
(128 320)
(128 596)
(128 847)
(131 671)
(129 716)
(127 740)
(124 067)
(119 500)
(120 692)
(125 807)
(126 920)
(130 006)
(128 423)
(129 346)
(132 424)
(134 794)
(137 761)
(136 848)
(140 506)
(143 580)
(150 149)
(149 726)
(145 348)
(140 898)
(133 540)
(132 545)
(135 714)
(138 443)
(144 834)
(149 419)
(152 497)
(152 532)
(150 867)
(150 391)
(151 081)
(156 918)
Gross Profit
18 193
N/A
17 929
-1%
17 770
-1%
16 995
-4%
16 215
-5%
16 002
-1%
16 008
+0%
16 399
+2%
17 439
+6%
17 183
-1%
17 055
-1%
16 739
-2%
15 941
-5%
16 535
+4%
17 868
+8%
18 533
+4%
19 051
+3%
18 387
-3%
18 195
-1%
18 484
+2%
19 064
+3%
19 255
+1%
20 102
+4%
20 714
+3%
20 922
+1%
22 761
+9%
21 877
-4%
21 713
-1%
20 987
-3%
20 513
-2%
20 258
-1%
20 430
+1%
21 235
+4%
22 760
+7%
23 487
+3%
23 745
+1%
23 655
0%
24 253
+3%
22 987
-5%
22 429
-2%
23 061
+3%
Operating Income
Operating Expenses
(7 954)
(7 848)
(8 017)
(7 692)
(7 802)
(8 551)
(9 032)
(9 101)
(9 223)
(8 469)
(8 751)
(8 754)
(8 756)
(8 286)
(8 582)
(8 617)
(8 525)
(8 519)
(8 506)
(8 402)
(8 415)
(8 303)
(8 531)
(8 806)
(9 021)
(9 180)
(9 267)
(9 281)
(9 329)
(9 194)
(9 281)
(9 455)
(9 593)
(9 755)
(10 126)
(10 423)
(10 580)
(10 792)
(11 007)
(11 164)
(11 391)
Selling, General & Administrative
(7 953)
(7 631)
(7 673)
(7 690)
(7 801)
(8 332)
(8 998)
(9 100)
(9 221)
(8 229)
(8 523)
(8 524)
(8 575)
(8 035)
(8 274)
(8 310)
(8 217)
(8 236)
(8 494)
(8 391)
(8 413)
(8 011)
(8 530)
(8 806)
(9 021)
(8 811)
(9 180)
(9 195)
(9 265)
(8 808)
(9 280)
(9 454)
(9 592)
(9 272)
(10 123)
(10 420)
(10 578)
(10 195)
(11 008)
(11 165)
(11 391)
Research & Development
0
(216)
0
0
0
(218)
0
0
0
0
0
0
0
(250)
0
0
0
(282)
0
0
0
(291)
0
0
0
(368)
0
0
0
(385)
0
0
0
(481)
0
0
0
(597)
0
0
0
Other Operating Expenses
(1)
(1)
(344)
(2)
0
(1)
(34)
(1)
(2)
(240)
(228)
(230)
(181)
(1)
(308)
(307)
(308)
(1)
(12)
(11)
(2)
(1)
(1)
0
0
(1)
(87)
(86)
(64)
(1)
(1)
0
0
(2)
(2)
(3)
(2)
0
0
1
0
Operating Income
10 239
N/A
10 081
-2%
9 753
-3%
9 303
-5%
8 413
-10%
7 451
-11%
6 976
-6%
7 298
+5%
8 216
+13%
8 714
+6%
8 304
-5%
7 985
-4%
7 185
-10%
8 249
+15%
9 286
+13%
9 916
+7%
10 526
+6%
9 868
-6%
9 689
-2%
10 082
+4%
10 649
+6%
10 952
+3%
11 571
+6%
11 908
+3%
11 901
0%
13 581
+14%
12 610
-7%
12 432
-1%
11 658
-6%
11 319
-3%
10 977
-3%
10 975
0%
11 642
+6%
13 005
+12%
13 361
+3%
13 322
0%
13 075
-2%
13 461
+3%
11 980
-11%
11 265
-6%
11 670
+4%
Pre-Tax Income
Interest Income Expense
381
285
369
229
200
328
282
339
353
358
365
363
337
314
311
312
319
341
362
370
386
438
467
479
492
462
399
391
381
422
441
441
470
613
723
1 012
918
995
923
913
1 049
Non-Reccuring Items
(343)
(343)
0
(376)
(33)
(41)
0
0
(46)
(280)
0
0
0
(306)
0
0
0
(11)
0
0
(11)
(3 422)
(3 355)
(3 357)
(3 378)
(113)
0
0
0
(27)
(24)
(25)
(25)
(34)
0
0
0
(8)
(43)
(43)
(44)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32
0
0
120
721
0
0
0
0
0
(8)
(8)
(8)
0
0
0
0
0
0
(73)
Total Other Income
(124)
201
169
288
293
304
316
244
199
174
109
155
225
271
250
208
188
202
209
198
211
234
230
258
218
215
953
926
825
223
194
374
378
444
424
279
416
246
277
327
160
Pre-Tax Income
10 153
N/A
10 224
+1%
10 291
+1%
9 444
-8%
8 873
-6%
8 042
-9%
7 574
-6%
7 881
+4%
8 722
+11%
8 966
+3%
8 778
-2%
8 503
-3%
7 747
-9%
8 528
+10%
9 847
+15%
10 436
+6%
11 033
+6%
10 400
-6%
10 260
-1%
10 650
+4%
11 235
+5%
8 234
-27%
8 913
+8%
9 288
+4%
9 353
+1%
14 866
+59%
13 962
-6%
13 749
-2%
12 864
-6%
11 937
-7%
11 588
-3%
11 757
+1%
12 457
+6%
14 020
+13%
14 508
+3%
14 613
+1%
14 409
-1%
14 694
+2%
13 137
-11%
12 462
-5%
12 762
+2%
Net Income
Tax Provision
(4 151)
(4 211)
(4 118)
(3 919)
(3 724)
(3 036)
(3 088)
(3 083)
(3 192)
(3 581)
(3 078)
(2 946)
(2 733)
(2 821)
(3 257)
(3 447)
(3 532)
(3 461)
(3 414)
(3 492)
(3 641)
(2 679)
(2 914)
(3 071)
(3 134)
(4 735)
(4 556)
(4 376)
(4 095)
(3 687)
(3 408)
(3 506)
(3 715)
(4 453)
(4 666)
(4 672)
(4 806)
(4 628)
(4 284)
(3 991)
(3 877)
Income from Continuing Operations
6 002
6 013
6 173
5 525
5 149
5 006
4 486
4 798
5 530
5 385
5 700
5 557
5 014
5 707
6 590
6 989
7 501
6 939
6 846
7 158
7 594
5 555
5 999
6 217
6 219
10 131
9 406
9 373
8 769
8 250
8 180
8 251
8 742
9 567
9 842
9 941
9 603
10 066
8 853
8 471
8 885
Income to Minority Interest
(875)
(863)
(834)
(778)
(797)
(548)
(398)
(331)
(187)
(301)
(352)
(327)
(314)
(185)
(138)
(69)
(74)
(96)
(132)
(201)
(240)
(262)
(263)
(224)
(333)
(357)
(255)
(312)
(229)
(201)
(341)
(357)
(354)
(426)
(492)
(578)
(670)
(681)
(573)
(415)
(273)
Net Income (Common)
5 126
N/A
5 149
+0%
5 339
+4%
4 745
-11%
4 352
-8%
4 457
+2%
4 088
-8%
4 466
+9%
5 342
+20%
5 083
-5%
5 346
+5%
5 230
-2%
4 698
-10%
5 521
+18%
6 452
+17%
6 919
+7%
7 427
+7%
6 843
-8%
6 712
-2%
6 956
+4%
7 353
+6%
5 292
-28%
5 737
+8%
5 993
+4%
5 885
-2%
9 772
+66%
9 149
-6%
9 059
-1%
8 538
-6%
8 048
-6%
7 837
-3%
7 893
+1%
8 386
+6%
9 140
+9%
9 349
+2%
9 361
+0%
8 932
-5%
9 384
+5%
8 278
-12%
8 056
-3%
8 611
+7%
EPS (Diluted)
142.38
N/A
143.02
+0%
148.3
+4%
131.8
-11%
120.88
-8%
125.25
+4%
113.55
-9%
124.05
+9%
148.38
+20%
142.85
-4%
148.5
+4%
145.27
-2%
130.5
-10%
155.16
+19%
179.22
+16%
192.19
+7%
206.3
+7%
192.32
-7%
186.44
-3%
193.22
+4%
206.65
+7%
148.74
-28%
161.24
+8%
168.44
+4%
165.41
-2%
274.66
+66%
257.15
-6%
254.62
-1%
239.98
-6%
226.21
-6%
220.28
-3%
221.86
+1%
236.43
+7%
257.41
+9%
264.1
+3%
264.39
+0%
252.28
-5%
265.05
+5%
233.8
-12%
227.46
-3%
243.14
+7%

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
Join more than 133,500+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.