Sumco Corp
TSE:3436

Watchlist Manager
Sumco Corp Logo
Sumco Corp
TSE:3436
Watchlist
Price: 1 379.5 JPY 2.22% Market Closed
Market Cap: 483.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
+39%
10Y
+69%
Operating Income
+
3Y
-80%
5Y
-60%
10Y
-49%
Net Income
+
3Y
-82%
5Y
-62%
10Y
-45%

Earnings Waterfall
Sumco Corp

Revenue
403.7B JPY
Cost of Revenue
-331.9B JPY
Gross Profit
71.9B JPY
Operating Expenses
-55.9B JPY
Operating Income
15.9B JPY
Other Expenses
-5.6B JPY
Net Income
10.3B JPY

Income Statement
Sumco Corp

Rotate your device to view
Income Statement
Currency: JPY
Oct-2006 Apr-2007 Jul-2007 Oct-2007 Apr-2008 Jul-2008 Oct-2008 Apr-2009 Jul-2009 Oct-2009 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-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
Revenue
Interest Expense
0
686
0
0
568
0
0
809
0
0
1 226
2 493
3 678
4 717
4 483
4 183
3 919
3 751
0
0
0
0
829
1 684
2 570
2 666
2 734
2 737
3 637
3 588
3 509
3 429
3 297
3 157
3 017
2 906
2 775
2 628
2 459
2 267
2 109
1 949
1 772
1 603
1 435
1 289
1 191
1 111
1 064
1 027
1 004
991
967
950
918
892
857
831
807
806
816
802
838
948
1 139
1 360
1 834
2 307
2 619
2 836
0
Revenue
207 592
N/A
256 560
+24%
305 973
+19%
351 543
+15%
353 683
+1%
349 520
-1%
333 555
-5%
259 695
-22%
202 171
-22%
156 712
-22%
184 465
+18%
203 272
+10%
213 042
+5%
276 962
+30%
275 503
-1%
269 562
-2%
261 164
-3%
247 177
-5%
234 240
-5%
220 902
-6%
210 178
-5%
206 691
-2%
200 582
-3%
198 664
-1%
193 811
-2%
151 650
-22%
155 752
+3%
167 455
+8%
225 319
+35%
234 803
+4%
239 371
+2%
239 853
+0%
236 826
-1%
228 190
-4%
216 967
-5%
210 253
-3%
211 361
+1%
219 777
+4%
232 140
+6%
246 350
+6%
260 627
+6%
277 721
+7%
295 656
+6%
312 678
+6%
325 059
+4%
329 873
+1%
322 523
-2%
311 114
-4%
299 460
-4%
289 601
-3%
290 115
+0%
289 694
0%
291 333
+1%
295 028
+1%
301 969
+2%
317 051
+5%
335 674
+6%
360 184
+7%
385 308
+7%
414 869
+8%
441 083
+6%
450 582
+2%
454 330
+1%
438 276
-4%
425 941
-3%
409 507
-4%
403 555
-1%
401 754
0%
396 619
-1%
405 577
+2%
403 718
0%
Gross Profit
Cost of Revenue
(133 364)
(158 579)
(185 440)
(212 334)
(223 421)
(232 376)
(240 471)
(226 349)
(212 554)
(200 519)
(199 135)
(199 352)
(192 341)
(254 490)
(249 439)
(242 246)
(231 814)
(218 097)
(205 059)
(191 863)
(180 863)
(169 895)
(163 623)
(158 850)
(153 762)
(119 292)
(122 802)
(130 264)
(175 485)
(180 493)
(182 636)
(182 578)
(182 272)
(179 165)
(175 128)
(173 755)
(173 092)
(176 742)
(182 051)
(186 666)
(192 512)
(197 350)
(202 055)
(206 680)
(210 960)
(215 488)
(216 464)
(219 483)
(221 311)
(220 250)
(222 810)
(225 092)
(226 161)
(232 182)
(238 235)
(244 583)
(255 555)
(264 578)
(274 705)
(287 056)
(297 728)
(303 818)
(312 431)
(311 754)
(317 690)
(318 687)
(321 421)
(325 164)
(323 893)
(331 015)
(331 862)
Gross Profit
74 228
N/A
97 981
+32%
120 533
+23%
139 209
+15%
130 262
-6%
117 144
-10%
93 084
-21%
33 346
-64%
(10 383)
N/A
(43 807)
-322%
(14 670)
+67%
3 920
N/A
20 701
+428%
22 472
+9%
26 064
+16%
27 316
+5%
29 350
+7%
29 080
-1%
29 181
+0%
29 039
0%
29 315
+1%
36 796
+26%
36 959
+0%
39 814
+8%
40 049
+1%
32 358
-19%
32 950
+2%
37 191
+13%
49 834
+34%
54 310
+9%
56 735
+4%
57 275
+1%
54 554
-5%
49 025
-10%
41 839
-15%
36 498
-13%
38 269
+5%
43 035
+12%
50 089
+16%
59 684
+19%
68 115
+14%
80 371
+18%
93 601
+16%
105 998
+13%
114 099
+8%
114 385
+0%
106 059
-7%
91 631
-14%
78 149
-15%
69 351
-11%
67 305
-3%
64 602
-4%
65 172
+1%
62 846
-4%
63 734
+1%
72 468
+14%
80 119
+11%
95 606
+19%
110 603
+16%
127 813
+16%
143 355
+12%
146 764
+2%
141 899
-3%
126 522
-11%
108 251
-14%
90 820
-16%
82 134
-10%
76 590
-7%
72 726
-5%
74 562
+3%
71 856
-4%
Operating Income
Operating Expenses
(18 568)
(23 471)
(29 983)
(34 408)
(35 113)
(33 980)
(32 989)
(33 591)
(36 852)
(40 754)
(40 115)
(35 778)
(32 289)
(42 696)
(39 743)
(36 614)
(34 003)
(31 465)
(29 444)
(28 345)
(26 379)
(23 998)
(22 808)
(21 825)
(20 981)
(15 876)
(17 195)
(17 341)
(24 192)
(24 876)
(25 350)
(25 958)
(25 107)
(26 864)
(26 592)
(26 028)
(24 223)
(24 534)
(24 916)
(25 430)
(26 030)
(26 763)
(27 644)
(28 460)
(28 934)
(39 859)
(38 543)
(38 259)
(27 513)
(26 887)
(27 145)
(26 734)
(27 275)
(27 223)
(27 287)
(27 832)
(28 576)
(29 981)
(31 029)
(32 872)
(33 672)
(34 559)
(35 181)
(34 915)
(35 171)
(35 446)
(35 893)
(36 266)
(37 625)
(48 428)
(55 934)
Selling, General & Administrative
(18 568)
(23 471)
(26 373)
(34 408)
(35 113)
(33 173)
(32 989)
(27 648)
(29 640)
(17 724)
(18 190)
(17 934)
(18 292)
(20 025)
(23 598)
(23 214)
(22 952)
(18 609)
(22 610)
(23 314)
(23 399)
(16 288)
(22 505)
(21 643)
(20 890)
(15 875)
(16 623)
(17 341)
(19 023)
(24 876)
(25 349)
(25 956)
(19 305)
(24 820)
(24 549)
(23 983)
(18 592)
(24 533)
(24 914)
(25 431)
(20 559)
(26 761)
(27 642)
(28 457)
(23 271)
(28 992)
(28 541)
(28 256)
(22 297)
(26 885)
(27 041)
(26 632)
(22 417)
(27 223)
(27 286)
(27 829)
(22 992)
(29 981)
(31 030)
(32 874)
(27 116)
(34 558)
(35 179)
(34 912)
(26 990)
(35 021)
(35 017)
(35 391)
(27 269)
(40 339)
(48 296)
Research & Development
0
0
0
0
0
0
0
(1 581)
(3 480)
(5 391)
(5 297)
(5 199)
(4 972)
(6 754)
(6 463)
(5 983)
(5 856)
(5 801)
0
0
0
(4 681)
0
0
0
0
0
0
(5 168)
0
0
0
(5 801)
0
0
0
(5 630)
0
0
0
(5 469)
0
0
0
(5 661)
0
0
0
(5 215)
0
0
0
(4 857)
0
0
0
(5 584)
0
0
0
(6 555)
0
0
0
(8 180)
0
0
0
(8 532)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
(4 362)
(11 213)
(17 639)
(16 628)
(12 645)
(9 025)
(15 917)
(9 682)
(7 417)
(5 195)
(7 055)
(2 229)
(1 746)
(1 252)
(3 027)
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
(425)
(875)
0
(1 823)
0
0
Other Operating Expenses
0
0
(3 610)
0
0
(807)
0
0
7 481
0
0
0
0
0
0
0
0
0
(4 605)
(3 285)
(1 728)
(2)
(303)
(182)
(91)
(1)
(572)
0
(1)
0
0
(2)
(1)
(2 044)
(2 043)
(2 045)
(1)
(1)
(2)
1
(2)
(2)
0
(3)
(2)
(10 867)
(10 002)
(10 003)
(1)
(2)
(104)
(102)
(1)
0
0
(3)
0
0
1
0
(1)
(1)
0
(3)
(1)
0
(1)
(875)
(1)
(8 089)
(7 638)
Operating Income
55 660
N/A
74 510
+34%
90 550
+22%
104 801
+16%
95 149
-9%
83 164
-13%
60 095
-28%
(245)
N/A
(47 235)
-19 180%
(84 561)
-79%
(54 785)
+35%
(31 858)
+42%
(11 588)
+64%
(20 224)
-75%
(13 679)
+32%
(9 298)
+32%
(4 653)
+50%
(2 385)
+49%
(263)
+89%
694
N/A
2 936
+323%
12 798
+336%
14 151
+11%
17 989
+27%
19 068
+6%
16 482
-14%
15 755
-4%
19 850
+26%
25 642
+29%
29 434
+15%
31 385
+7%
31 317
0%
29 447
-6%
22 161
-25%
15 247
-31%
10 470
-31%
14 046
+34%
18 501
+32%
25 173
+36%
34 254
+36%
42 085
+23%
53 608
+27%
65 957
+23%
77 538
+18%
85 165
+10%
74 526
-12%
67 516
-9%
53 372
-21%
50 636
-5%
42 464
-16%
40 160
-5%
37 868
-6%
37 897
+0%
35 623
-6%
36 447
+2%
44 636
+22%
51 543
+15%
65 625
+27%
79 574
+21%
94 941
+19%
109 683
+16%
112 205
+2%
106 718
-5%
91 607
-14%
73 080
-20%
55 374
-24%
46 241
-16%
40 324
-13%
35 101
-13%
26 134
-26%
15 922
-39%
Pre-Tax Income
Interest Income Expense
(4 072)
(3 356)
(3 680)
(1 960)
(1 750)
(1 060)
(2 420)
(2 730)
(3 218)
(2 777)
(2 831)
(3 716)
(5 119)
(5 822)
(5 727)
(5 460)
(3 442)
(3 493)
(3 918)
(2 929)
(2 845)
(3 742)
(5 448)
(9 246)
(10 027)
(6 530)
(3 387)
(2 842)
(3 412)
(3 115)
(2 901)
(2 889)
(3 183)
(3 486)
(3 485)
(3 735)
(4 144)
(5 534)
(5 680)
(5 350)
(4 858)
(3 145)
(1 762)
(1 332)
(768)
(200)
(718)
(971)
(1 537)
(1 738)
(2 352)
(2 425)
(2 341)
(2 309)
(2 029)
(1 822)
(1 150)
(488)
1 135
4 158
3 233
3 231
2 169
(240)
(1 304)
(1 744)
(1 977)
(2 349)
(358)
1 153
(1 093)
Non-Reccuring Items
0
0
0
(1 520)
(1 520)
(2 838)
(2 223)
(2 223)
(3 602)
(3 237)
(3 342)
(1 083)
(681)
(23 000)
(24 724)
(24 286)
(24 148)
(49 941)
(47 642)
(47 515)
(53 998)
(5 560)
(6 142)
(8 243)
(2 332)
(2 546)
0
0
0
0
0
0
(2 043)
0
0
0
0
0
0
0
0
0
0
(865)
(10 865)
0
52
917
917
814
0
0
0
0
0
0
0
0
0
0
0
19 633
19 633
19 633
20 084
0
0
0
(5 814)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
9
0
0
(361)
422
451
0
59
55
51
55
(53)
0
0
0
54
149
156
(327)
0
0
0
323
0
0
0
0
0
0
0
0
(478)
(638)
(861)
(1 059)
0
0
0
(532)
0
0
0
(475)
(224)
(441)
(681)
(915)
(894)
(1 116)
(1 006)
(1 100)
(1 313)
(1 147)
(1 172)
(1 201)
0
0
0
(803)
0
0
Total Other Income
(2 235)
(2 244)
(1 485)
(1 635)
(2 930)
(496)
(1 525)
144
(1 190)
187
258
(283)
(66)
249
(461)
(407)
(59)
123
90
251
567
460
153
(839)
(1 533)
(1 573)
(791)
(366)
23
(953)
(1 572)
(1 006)
(726)
347
1 023
415
17
(207)
(144)
(383)
(518)
(517)
(492)
(163)
(271)
(1 314)
(1 103)
(826)
(256)
537
433
167
569
98
(13)
193
1 629
1 126
1 479
1 242
(477)
1 317
1 649
2 176
2 052
717
276
(3 338)
3 516
143
1 092
Pre-Tax Income
49 353
N/A
68 910
+40%
85 385
+24%
99 686
+17%
88 949
-11%
78 770
-11%
53 927
-32%
(5 054)
N/A
(55 245)
-993%
(90 388)
-64%
(60 691)
+33%
(36 940)
+39%
(17 454)
+53%
(49 158)
-182%
(44 169)
+10%
(39 000)
+12%
(32 302)
+17%
(55 637)
-72%
(51 678)
+7%
(49 448)
+4%
(53 285)
-8%
3 903
N/A
2 714
-30%
(339)
N/A
5 176
N/A
5 887
+14%
11 726
+99%
16 798
+43%
21 926
+31%
25 366
+16%
26 912
+6%
27 422
+2%
23 818
-13%
19 022
-20%
12 785
-33%
7 150
-44%
9 919
+39%
12 760
+29%
19 349
+52%
28 521
+47%
36 709
+29%
49 468
+35%
63 065
+27%
74 317
+18%
72 202
-3%
73 012
+1%
65 747
-10%
52 492
-20%
49 228
-6%
42 077
-15%
38 241
-9%
35 610
-7%
35 650
+0%
33 188
-7%
33 964
+2%
42 326
+25%
51 107
+21%
65 369
+28%
81 072
+24%
99 335
+23%
111 339
+12%
135 073
+21%
129 022
-4%
112 004
-13%
92 711
-17%
54 347
-41%
44 540
-18%
34 637
-22%
31 642
-9%
27 430
-13%
15 921
-42%
Net Income
Tax Provision
10 168
3 363
(31 110)
(36 506)
(33 575)
(29 976)
(20 792)
(2 662)
5 500
16 430
9 408
8 875
(16 648)
(16 844)
(18 857)
(19 441)
(1 225)
(28 448)
(28 284)
(27 931)
(27 940)
763
698
366
(176)
(1 840)
(2 045)
(1 970)
(2 579)
(3 161)
(3 610)
(4 046)
(416)
244
1 128
2 427
(1 144)
(1 682)
(2 394)
(4 585)
(4 489)
(6 374)
(8 559)
(10 652)
(1 695)
(2 396)
(2 598)
(1 181)
(11 284)
(10 064)
(8 287)
(7 467)
(7 005)
(5 865)
(6 118)
(6 928)
(6 684)
(11 637)
(17 785)
(23 367)
(29 519)
(30 969)
(29 761)
(25 367)
(20 346)
(15 642)
(11 756)
(9 381)
(8 366)
(6 584)
(3 859)
Income from Continuing Operations
59 521
72 273
54 275
63 180
55 374
48 794
33 135
(7 716)
(49 745)
(73 958)
(51 283)
(28 065)
(34 102)
(66 002)
(63 026)
(58 441)
(33 527)
(84 085)
(79 962)
(77 379)
(81 225)
4 666
3 412
27
5 000
4 047
9 681
14 828
19 347
22 205
23 302
23 376
23 402
19 266
13 913
9 577
8 775
11 078
16 955
23 936
32 220
43 094
54 506
63 665
70 507
70 616
63 149
51 311
37 944
32 013
29 954
28 143
28 645
27 323
27 846
35 398
44 423
53 732
63 287
75 968
81 820
104 104
99 261
86 637
72 365
38 705
32 784
25 256
23 276
20 846
12 062
Income to Minority Interest
(181)
(2 995)
(5 485)
(7 723)
(5 943)
(4 972)
(3 542)
(1 682)
804
2 345
1 646
982
216
415
301
(113)
(283)
(283)
(286)
(649)
(872)
(1 240)
(1 540)
(1 457)
(1 352)
(1 443)
(1 597)
(2 075)
(3 057)
(3 573)
(3 922)
(4 113)
(3 653)
(3 090)
(2 770)
(2 130)
(2 187)
(2 452)
(3 040)
(4 150)
(5 203)
(6 925)
(8 971)
(10 606)
(11 925)
(11 668)
(9 740)
(7 260)
(4 831)
(3 542)
(3 000)
(2 953)
(3 139)
(2 932)
(2 788)
(3 122)
(3 302)
(4 784)
(7 214)
(10 032)
(11 613)
(11 401)
(10 730)
(9 287)
(8 480)
(7 462)
(5 933)
(4 049)
(3 398)
(2 978)
(1 717)
Net Income (Common)
59 340
N/A
69 276
+17%
48 790
-30%
55 455
+14%
49 429
-11%
43 819
-11%
29 591
-32%
(9 397)
N/A
(48 940)
-421%
(71 612)
-46%
(49 634)
+31%
(27 085)
+45%
(33 888)
-25%
(65 587)
-94%
(62 731)
+4%
(58 556)
+7%
(33 810)
+42%
(84 369)
-150%
(80 247)
+5%
(78 373)
+2%
(82 832)
-6%
2 301
N/A
474
-79%
(2 766)
N/A
2 417
N/A
1 758
-27%
7 241
+312%
11 910
+64%
15 164
+27%
17 505
+15%
18 812
+7%
18 979
+1%
19 747
+4%
16 452
-17%
11 141
-32%
7 445
-33%
6 588
-12%
8 625
+31%
13 915
+61%
19 786
+42%
27 016
+37%
36 169
+34%
45 533
+26%
53 058
+17%
58 580
+10%
58 947
+1%
53 408
-9%
44 049
-18%
33 112
-25%
28 469
-14%
26 954
-5%
25 189
-7%
25 505
+1%
24 390
-4%
25 057
+3%
32 275
+29%
41 120
+27%
48 947
+19%
56 071
+15%
65 935
+18%
70 205
+6%
92 701
+32%
88 528
-5%
77 348
-13%
63 884
-17%
31 241
-51%
26 851
-14%
21 206
-21%
19 877
-6%
17 869
-10%
10 344
-42%
EPS (Diluted)
248.28
N/A
272.74
+10%
189.84
-30%
218.32
+15%
199.31
-9%
171.83
-14%
114.69
-33%
-36.42
N/A
-187.5
-415%
-277.56
-48%
-192.37
+31%
-103.77
+46%
-131.34
-27%
-254.21
-94%
-243.14
+4%
-226.96
+7%
-131.04
+42%
-327.01
-150%
-311.03
+5%
-255.28
+18%
-321.05
-26%
8.93
N/A
1.83
-80%
-10.73
N/A
9.38
N/A
5.74
-39%
23.66
+312%
38.92
+64%
49.55
+27%
61.42
+24%
63.98
+4%
64.55
+1%
67.77
+5%
56.15
-17%
38.02
-32%
25.4
-33%
22.46
-12%
29.43
+31%
47.49
+61%
67.52
+42%
92.12
+36%
123.44
+34%
155.4
+26%
181.08
+17%
199.74
+10%
200.99
+1%
182.11
-9%
150.2
-18%
112.9
-25%
97.27
-14%
92.57
-5%
86.51
-7%
87.48
+1%
83.84
-4%
86.35
+3%
111.23
+29%
135.86
+22%
139.78
+3%
160.12
+15%
188.29
+18%
200.49
+6%
264.73
+32%
252.96
-4%
221.19
-13%
182.59
-17%
89.33
-51%
76.79
-14%
60.64
-21%
56.84
-6%
51.1
-10%
29.58
-42%

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 301,100+ 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

© 2025 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.