First Time Loading...
S

Sumitomo Chemical Co Ltd
TSE:4005

Watchlist Manager
Sumitomo Chemical Co Ltd
TSE:4005
Watchlist
Price: 354.3 JPY 0.6% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.4T
-4%
Revenue
Growth Rates:
1 Year
-18%
3 Years
+10%
5 Years
+6%
7 Years
+28%
10 Years
+14%
-180.1B
-39%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-163.1B
-8%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Sumitomo Chemical Co Ltd

Revenue
2.4T JPY
Cost of Revenue
-1.9T JPY
Gross Profit
546.5B JPY
Operating Expenses
-726.7B JPY
Operating Income
-180.1B JPY
Other Expenses
17B JPY
Net Income
-163.1B JPY

Income Statement
Sumitomo Chemical 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
2 136 431
N/A
2 243 794
+5%
2 285 169
+2%
2 321 405
+2%
2 360 501
+2%
2 376 697
+1%
2 376 403
0%
2 324 143
-2%
2 231 500
-4%
2 101 764
-6%
2 001 732
-5%
1 926 413
-4%
1 913 806
-1%
1 939 069
+1%
1 990 426
+3%
2 078 904
+4%
2 155 135
+4%
2 190 509
+2%
2 231 540
+2%
2 272 280
+2%
2 298 765
+1%
2 318 572
+1%
2 322 848
+0%
2 304 012
-1%
2 255 181
-2%
2 225 804
-1%
2 172 773
-2%
2 165 017
0%
2 217 681
+2%
2 286 978
+3%
2 425 769
+6%
2 565 417
+6%
2 682 245
+5%
2 765 321
+3%
2 900 476
+5%
2 968 674
+2%
2 984 489
+1%
2 895 283
-3%
2 684 292
-7%
2 553 595
-5%
2 445 107
-4%
Gross Profit
Cost of Revenue
(1 569 420)
(1 639 649)
(1 681 047)
(1 717 484)
(1 738 202)
(1 727 803)
(1 702 872)
(1 621 230)
(1 519 955)
(1 404 801)
(1 313 561)
(1 263 764)
(1 255 951)
(1 308 824)
(1 338 745)
(1 391 117)
(1 441 711)
(1 440 635)
(1 483 835)
(1 524 007)
(1 551 875)
(1 576 299)
(1 579 698)
(1 569 807)
(1 545 455)
(1 519 047)
(1 465 824)
(1 447 527)
(1 468 466)
(1 515 782)
(1 623 033)
(1 706 391)
(1 803 355)
(1 891 458)
(1 990 928)
(2 069 061)
(2 094 605)
(2 074 357)
(1 980 023)
(1 953 513)
(1 898 563)
Gross Profit
567 011
N/A
604 145
+7%
604 122
0%
603 921
0%
622 299
+3%
648 894
+4%
673 531
+4%
702 913
+4%
711 545
+1%
696 963
-2%
688 171
-1%
662 649
-4%
657 855
-1%
630 245
-4%
651 681
+3%
687 787
+6%
713 424
+4%
749 874
+5%
747 705
0%
748 273
+0%
746 890
0%
742 273
-1%
743 150
+0%
734 205
-1%
709 726
-3%
706 757
0%
706 949
+0%
717 490
+1%
749 215
+4%
771 196
+3%
802 736
+4%
859 026
+7%
878 890
+2%
873 863
-1%
909 548
+4%
899 613
-1%
889 884
-1%
820 926
-8%
704 269
-14%
600 082
-15%
546 544
-9%
Operating Income
Operating Expenses
(487 620)
(503 303)
(508 798)
(513 234)
(521 258)
(521 548)
(532 065)
(537 500)
(536 022)
(532 517)
(531 589)
(525 193)
(526 667)
(528 865)
(480 486)
(483 399)
(502 048)
(546 861)
(566 314)
(582 890)
(582 041)
(589 788)
(565 835)
(557 819)
(560 274)
(572 420)
(597 278)
(602 843)
(604 519)
(634 994)
(653 347)
(678 218)
(698 369)
(692 296)
(718 784)
(801 697)
(799 050)
(829 094)
(807 517)
(729 426)
(726 677)
Selling, General & Administrative
(487 620)
(338 903)
(508 798)
(513 234)
(521 258)
(361 428)
(532 065)
(537 500)
(536 022)
(366 001)
(531 589)
(525 193)
(526 667)
(364 340)
(358 769)
(369 588)
(390 338)
(379 557)
(577 275)
(586 648)
(584 074)
(412 786)
(567 565)
(557 294)
(558 329)
(379 219)
(597 478)
(604 072)
(606 128)
(422 509)
(651 132)
(678 003)
(699 333)
(466 657)
(721 289)
(804 390)
(827 064)
(629 717)
(860 353)
(780 219)
(754 637)
Research & Development
0
(138 567)
0
0
0
(145 032)
0
0
0
0
0
0
0
(155 048)
0
0
0
(162 101)
0
0
0
(159 960)
0
0
0
(170 296)
0
0
0
(174 661)
0
0
0
(171 923)
0
0
0
(191 181)
0
0
0
Depreciation & Amortization
0
(25 833)
0
0
0
(15 088)
0
0
0
(13 628)
0
0
0
(14 502)
0
0
0
(16 230)
0
0
0
(17 316)
0
0
0
(25 620)
0
0
0
(34 100)
0
0
0
(52 280)
0
0
0
(57 363)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(152 888)
0
0
0
5 025
(121 717)
(113 811)
(111 710)
11 027
10 961
3 758
2 033
274
1 730
(525)
(1 945)
2 715
200
1 229
1 609
(3 724)
(2 215)
(215)
964
(1 436)
2 505
2 693
28 014
49 167
52 836
50 793
27 960
Operating Income
79 391
N/A
100 842
+27%
95 324
-5%
90 687
-5%
101 041
+11%
127 346
+26%
141 466
+11%
165 413
+17%
175 523
+6%
164 446
-6%
156 582
-5%
137 456
-12%
131 188
-5%
101 380
-23%
171 195
+69%
204 388
+19%
211 376
+3%
203 013
-4%
181 391
-11%
165 383
-9%
164 849
0%
152 485
-8%
177 315
+16%
176 386
-1%
149 452
-15%
134 337
-10%
109 671
-18%
114 647
+5%
144 696
+26%
136 202
-6%
149 389
+10%
180 808
+21%
180 521
0%
181 567
+1%
190 764
+5%
97 916
-49%
90 834
-7%
(8 168)
N/A
(103 248)
-1 164%
(129 344)
-25%
(180 133)
-39%
Pre-Tax Income
Interest Income Expense
8 389
15 397
22 188
35 317
42 218
38 636
54 362
50 189
38 512
24 898
3 809
2 968
29 854
39 203
2 476
10 643
1 024
45 186
58 192
54 711
41 439
42 922
24 054
14 406
23 170
2 049
(19 118)
(39 354)
(62 845)
(10 837)
20 960
54 441
79 692
81 647
136 545
159 689
83 444
29 572
(18 408)
(64 205)
(45 521)
Non-Reccuring Items
(44 859)
(30 909)
(28 315)
(34 711)
(34 714)
(61 043)
(63 128)
(49 926)
(44 617)
(29 479)
(29 177)
(39 764)
(40 096)
(17 151)
(10 800)
(42)
(6 045)
(7 409)
(13 821)
(15 139)
(11 371)
(6 714)
(8 119)
(8 325)
(5 950)
(6 053)
(3 741)
(3 536)
13 401
13 372
11 141
11 765
(4 908)
(8 744)
(15 098)
(22 768)
(35 504)
(20 319)
(52 251)
(48 303)
(37 200)
Gain/Loss on Disposition of Assets
2 054
2 586
0
11 121
16 767
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
Total Other Income
769
(1 716)
329
(2 033)
(2 215)
11 763
11 538
3 617
(5 205)
(2 296)
(3 251)
(5 437)
(3 914)
(1 094)
889
2 827
3 114
21
0
0
0
(323)
297
240
283
147
366
334
717
(934)
(1 813)
(1 923)
(1 468)
(3 334)
(4 112)
(3 704)
(2 405)
(854)
10 620
11 509
8 360
Pre-Tax Income
45 744
N/A
86 200
+88%
89 526
+4%
100 381
+12%
123 097
+23%
116 702
-5%
144 238
+24%
169 293
+17%
164 213
-3%
157 569
-4%
127 963
-19%
95 223
-26%
117 032
+23%
122 338
+5%
163 760
+34%
217 816
+33%
209 469
-4%
240 811
+15%
225 762
-6%
204 955
-9%
194 917
-5%
188 370
-3%
193 547
+3%
182 707
-6%
166 955
-9%
130 480
-22%
87 178
-33%
72 091
-17%
95 969
+33%
137 803
+44%
179 677
+30%
245 091
+36%
253 837
+4%
251 136
-1%
308 099
+23%
231 133
-25%
136 369
-41%
231
-100%
(163 287)
N/A
(230 343)
-41%
(254 494)
-10%
Net Income
Tax Provision
(18 041)
(31 240)
(28 223)
(35 535)
(44 029)
(45 598)
(50 188)
(52 176)
(45 814)
(45 171)
(36 895)
(28 877)
(33 409)
(13 238)
(22 859)
(29 743)
(36 238)
(62 653)
(58 847)
(56 149)
(45 401)
(35 904)
(61 824)
(61 662)
(65 581)
(76 081)
(51 798)
(53 503)
(55 662)
(69 729)
(75 798)
(85 185)
(84 228)
(64 699)
(75 438)
(79 444)
(63 899)
(47 096)
(19 868)
3 368
985
Income from Continuing Operations
27 703
54 960
61 303
64 846
79 068
71 104
94 050
117 117
118 399
112 398
91 068
66 346
83 623
109 100
140 901
188 073
173 231
178 158
166 915
148 806
149 516
152 466
131 723
121 045
101 374
54 399
35 380
18 588
40 307
68 074
103 879
159 906
169 609
186 437
232 661
151 689
72 470
(46 865)
(183 155)
(226 975)
(253 509)
Income to Minority Interest
(13 533)
(17 983)
(18 049)
(17 733)
(19 426)
(18 912)
(21 954)
(26 617)
(28 860)
(30 947)
(31 359)
(26 557)
(31 427)
(32 560)
(42 748)
(53 698)
(43 379)
(44 390)
(36 965)
(30 621)
(35 401)
(34 474)
(29 204)
(34 830)
(34 770)
(23 473)
(26 333)
(19 615)
(26 734)
(22 031)
(16 544)
(24 443)
(11 839)
(24 307)
(36 198)
2 620
16 307
53 852
86 997
76 553
90 408
Net Income (Common)
14 170
N/A
36 977
+161%
43 254
+17%
47 113
+9%
59 642
+27%
52 192
-12%
72 096
+38%
90 500
+26%
89 539
-1%
81 451
-9%
59 709
-27%
39 789
-33%
52 196
+31%
76 540
+47%
98 153
+28%
134 375
+37%
129 852
-3%
133 768
+3%
129 950
-3%
118 185
-9%
114 115
-3%
117 992
+3%
102 519
-13%
86 215
-16%
66 604
-23%
30 926
-54%
9 047
-71%
(1 027)
N/A
13 573
N/A
46 043
+239%
87 335
+90%
135 463
+55%
157 770
+16%
162 130
+3%
196 463
+21%
154 309
-21%
88 777
-42%
6 987
-92%
(96 158)
N/A
(150 422)
-56%
(163 101)
-8%
EPS (Diluted)
8.66
N/A
22.56
+161%
26.47
+17%
28.83
+9%
36.47
+27%
31.84
-13%
43.98
+38%
55.35
+26%
54.79
-1%
49.83
-9%
36.54
-27%
24.35
-33%
31.94
+31%
46.8
+47%
60.03
+28%
82.18
+37%
79.42
-3%
81.81
+3%
79.48
-3%
72.28
-9%
69.79
-3%
72.16
+3%
62.7
-13%
52.73
-16%
40.73
-23%
18.91
-54%
5.53
-71%
-0.62
N/A
8.3
N/A
28.16
+239%
53.42
+90%
82.85
+55%
96.5
+16%
99.16
+3%
120.16
+21%
94.35
-21%
54.3
-42%
4.27
-92%
-58.81
N/A
-91.99
-56%
-99.74
-8%

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 131,700+ 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.