Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Sumitomo Densetsu Co Ltd
TSE:1949

Watchlist Manager
Sumitomo Densetsu Co Ltd Logo
Sumitomo Densetsu Co Ltd
TSE:1949
Watchlist
Price: 9 710 JPY -0.1% Market Closed
Market Cap: ¥346.1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+27%
5Y
+38%
10Y
+50%
Operating Income
+
3Y
+86%
5Y
+109%
10Y
+196%
Net Income
+
3Y
+92%
5Y
+101%
10Y
+220%

Earnings Waterfall
Sumitomo Densetsu Co Ltd

Income Statement
Sumitomo Densetsu Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 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 Dec-2025
Revenue
Interest Expense
108
0
0
119
0
0
121
0
0
128
0
0
88
0
0
48
0
0
31
61
88
117
111
107
107
140
103
98
92
84
77
72
64
57
53
50
49
47
46
44
43
41
40
39
37
36
35
34
36
36
37
37
35
35
35
34
33
32
30
30
28
27
26
30
31
31
30
23
23
24
27
29
30
29
29
30
31
36
0
0
0
Revenue
73 706
N/A
75 256
+2%
79 601
+6%
81 845
+3%
82 382
+1%
81 337
-1%
82 137
+1%
83 165
+1%
88 041
+6%
91 574
+4%
89 309
-2%
87 433
-2%
87 880
+1%
86 928
-1%
92 138
+6%
91 869
0%
88 294
-4%
81 381
-8%
75 019
-8%
73 456
-2%
72 321
-2%
109 360
+51%
114 374
+5%
117 468
+3%
122 131
+4%
132 105
+8%
136 700
+3%
141 393
+3%
148 154
+5%
153 333
+3%
158 268
+3%
161 509
+2%
162 033
+0%
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%
185 524
+3%
189 989
+2%
196 208
+3%
198 720
+1%
203 639
+2%
206 051
+1%
212 078
+3%
223 253
+5%
Gross Profit
Cost of Revenue
(68 278)
(69 656)
(73 482)
(76 283)
(78 250)
(77 893)
(78 076)
(77 264)
(80 646)
(83 424)
(80 917)
(78 747)
(78 800)
(77 640)
(82 252)
(81 602)
(77 946)
(71 974)
(67 009)
(65 824)
(65 010)
(98 238)
(102 858)
(105 747)
(110 017)
(118 297)
(121 814)
(125 967)
(131 207)
(136 141)
(141 080)
(143 454)
(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)
(161 310)
(164 415)
(168 764)
(170 156)
(173 162)
(174 884)
(178 452)
(184 945)
Gross Profit
5 428
N/A
5 600
+3%
6 119
+9%
5 562
-9%
4 132
-26%
3 444
-17%
4 061
+18%
5 901
+45%
7 395
+25%
8 150
+10%
8 392
+3%
8 686
+4%
9 080
+5%
9 288
+2%
9 886
+6%
10 267
+4%
10 348
+1%
9 407
-9%
8 010
-15%
7 632
-5%
7 311
-4%
11 122
+52%
11 516
+4%
11 721
+2%
12 114
+3%
13 808
+14%
14 886
+8%
15 426
+4%
16 947
+10%
17 192
+1%
17 188
0%
18 055
+5%
18 193
+1%
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%
24 214
+5%
25 574
+6%
27 444
+7%
28 564
+4%
30 477
+7%
31 167
+2%
33 626
+8%
38 308
+14%
Operating Income
Operating Expenses
(6 253)
(6 010)
(5 962)
(5 874)
(5 835)
(5 766)
(5 613)
(5 489)
(5 448)
(5 508)
(5 641)
(5 576)
(5 597)
(5 536)
(5 641)
(5 577)
(5 620)
(5 418)
(5 266)
(5 056)
(5 083)
(7 020)
(7 131)
(7 137)
(7 096)
(7 037)
(7 137)
(7 076)
(7 196)
(7 724)
(7 882)
(7 923)
(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)
(11 666)
(11 845)
(11 925)
(12 125)
(12 591)
(12 994)
(13 364)
(13 979)
Selling, General & Administrative
(6 253)
(6 010)
(5 962)
(5 874)
(5 835)
(5 766)
(5 613)
(5 531)
(5 448)
(5 508)
(5 599)
(5 576)
(5 597)
(5 536)
(5 641)
(5 577)
(5 620)
(5 418)
(5 266)
(5 056)
(5 083)
(6 833)
(7 131)
(7 137)
(7 096)
(7 037)
(6 997)
(7 075)
(7 195)
(7 513)
(7 880)
(7 923)
(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)
(10 914)
(11 762)
(11 843)
(12 119)
(11 728)
(12 970)
(13 341)
(13 952)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(187)
0
0
0
0
0
0
0
(210)
0
0
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
(751)
0
0
0
(862)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
42
0
0
(42)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(140)
(1)
(1)
(1)
(2)
0
(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
(1)
(83)
(82)
(6)
(1)
(24)
(23)
(27)
Operating Income
(825)
N/A
(410)
+50%
157
N/A
(312)
N/A
(1 703)
-446%
(2 322)
-36%
(1 552)
+33%
412
N/A
1 947
+373%
2 642
+36%
2 751
+4%
3 110
+13%
3 483
+12%
3 752
+8%
4 245
+13%
4 690
+10%
4 728
+1%
3 989
-16%
2 744
-31%
2 576
-6%
2 228
-14%
4 102
+84%
4 385
+7%
4 584
+5%
5 018
+9%
6 771
+35%
7 749
+14%
8 350
+8%
9 751
+17%
9 468
-3%
9 306
-2%
10 132
+9%
10 239
+1%
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%
12 548
+8%
13 729
+9%
15 519
+13%
16 439
+6%
17 886
+9%
18 173
+2%
20 262
+11%
24 329
+20%
Pre-Tax Income
Interest Income Expense
(183)
(373)
(226)
(229)
(191)
(236)
(233)
(225)
(237)
(243)
270
(182)
(162)
(573)
(54)
(23)
(12)
13
62
47
57
37
46
52
53
(46)
23
34
37
66
141
270
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
1 901
1 931
1 679
1 761
728
851
931
967
Non-Reccuring Items
(884)
(799)
(1 427)
(1 539)
(1 453)
(1 497)
(12)
0
34
454
(127)
309
(169)
89
(585)
(554)
(354)
(355)
(377)
(279)
(344)
(455)
(370)
(346)
(77)
(30)
0
(112)
(111)
(80)
0
0
(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)
(117)
(123)
0
0
0
(24)
0
0
0
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
63
0
0
0
(110)
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
32
0
0
120
721
0
0
0
0
0
(8)
(8)
(8)
0
0
0
0
0
0
(73)
0
0
0
0
0
0
0
0
Total Other Income
190
(445)
75
(13)
(41)
(53)
(6)
7
69
32
80
48
75
63
68
31
108
270
330
265
145
240
178
166
162
190
106
177
222
32
(34)
(115)
(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
233
361
346
217
331
364
317
418
389
Pre-Tax Income
(1 702)
N/A
(2 027)
-19%
(1 421)
+30%
(2 093)
-47%
(3 388)
-62%
(4 108)
-21%
(1 803)
+56%
194
N/A
1 813
+835%
2 885
+59%
2 974
+3%
3 285
+10%
3 227
-2%
3 331
+3%
3 674
+10%
4 144
+13%
4 470
+8%
3 917
-12%
2 759
-30%
2 609
-5%
2 086
-20%
3 987
+91%
4 239
+6%
4 456
+5%
5 156
+16%
6 775
+31%
7 878
+16%
8 449
+7%
9 899
+17%
9 486
-4%
9 413
-1%
10 287
+9%
10 153
-1%
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%
14 687
+15%
16 006
+9%
17 415
+9%
18 531
+6%
18 954
+2%
19 341
+2%
21 611
+12%
25 685
+19%
Net Income
Tax Provision
569
653
365
(64)
497
771
555
(228)
(779)
(1 182)
(1 266)
(1 376)
(1 361)
(1 346)
(1 548)
(1 828)
(1 965)
(1 676)
(1 147)
(1 187)
(1 019)
(1 836)
(1 871)
(1 909)
(2 274)
(3 061)
(3 355)
(3 492)
(3 885)
(3 619)
(3 775)
(4 056)
(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)
(4 384)
(4 702)
(5 152)
(5 528)
(5 814)
(5 886)
(6 742)
(8 134)
Income from Continuing Operations
(1 133)
(1 374)
(1 056)
(2 157)
(2 891)
(3 337)
(1 248)
(34)
1 034
1 703
1 708
1 909
1 866
1 985
2 126
2 316
2 505
2 241
1 612
1 422
1 067
2 151
2 368
2 547
2 882
3 714
4 523
4 957
6 014
5 867
5 638
6 231
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
10 303
11 304
12 263
13 003
13 140
13 455
14 869
17 551
Income to Minority Interest
(17)
4
(16)
1
7
48
24
(74)
(136)
(137)
(140)
(169)
(169)
(182)
(155)
(186)
(152)
(121)
(19)
7
(20)
(135)
(211)
(227)
(200)
(337)
(454)
(702)
(1 062)
(1 104)
(1 137)
(1 078)
(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)
(242)
(256)
(245)
(313)
(339)
(361)
(417)
(428)
Net Income (Common)
(1 149)
N/A
(1 373)
-19%
(1 072)
+22%
(2 157)
-101%
(2 881)
-34%
(3 288)
-14%
(1 222)
+63%
(109)
+91%
895
N/A
1 562
+75%
1 564
+0%
1 737
+11%
1 693
-3%
1 798
+6%
1 966
+9%
2 126
+8%
2 350
+11%
2 119
-10%
1 592
-25%
1 424
-11%
1 042
-27%
2 012
+93%
2 152
+7%
2 316
+8%
2 680
+16%
3 376
+26%
4 069
+21%
4 257
+5%
4 954
+16%
4 763
-4%
4 500
-6%
5 154
+15%
5 126
-1%
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%
10 060
+17%
11 048
+10%
12 018
+9%
12 690
+6%
12 800
+1%
13 093
+2%
14 450
+10%
17 121
+18%
EPS (Diluted)
-31.91
N/A
-38.13
-19%
-29.77
+22%
-59.91
-101%
-80.02
-34%
-91.33
-14%
-34.91
+62%
-2.94
+92%
25.57
N/A
43.38
+70%
43.44
+0%
48.25
+11%
47.02
-3%
49.94
+6%
54.61
+9%
59.05
+8%
65.27
+11%
58.86
-10%
44.22
-25%
39.55
-11%
28.94
-27%
55.88
+93%
59.77
+7%
64.33
+8%
74.44
+16%
93.77
+26%
113.02
+21%
118.25
+5%
137.61
+16%
132.3
-4%
125
-6%
143.16
+15%
142.38
-1%
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%
284.07
+17%
313.02
+10%
341.48
+9%
360.68
+6%
363.5
+1%
372.17
+2%
410.63
+10%
486.53
+18%

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 319,100+ 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.