First Time Loading...
S

Sumitomo Bakelite Co Ltd
TSE:4203

Watchlist Manager
Sumitomo Bakelite Co Ltd
TSE:4203
Watchlist
Price: 4 468 JPY -0.58% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

283.7B
+0.1%
Revenue
Growth Rates:
1 Year
0%
3 Years
+43%
5 Years
+31%
7 Years
+43%
10 Years
+50%
25.3B
+2%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+46%
5 Years
+45%
7 Years
+90%
10 Years
+217%
22.2B
+0.1%
Net Income
Growth Rates:
1 Year
+21%
3 Years
+105%
5 Years
+58%
7 Years
+196%
10 Years
+368%

Earnings Waterfall
Sumitomo Bakelite Co Ltd

Revenue
283.7B JPY
Cost of Revenue
-200.9B JPY
Gross Profit
82.8B JPY
Operating Expenses
-57.5B JPY
Operating Income
25.3B JPY
Other Expenses
-3.2B JPY
Net Income
22.2B JPY

Income Statement
Sumitomo Bakelite 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
188 612
N/A
206 047
+9%
210 255
+2%
212 311
+1%
217 732
+3%
209 659
-4%
213 332
+2%
215 483
+1%
213 444
-1%
206 956
-3%
203 148
-2%
198 740
-2%
197 782
0%
198 100
+0%
201 524
+2%
205 569
+2%
208 985
+2%
211 819
+1%
213 668
+1%
215 296
+1%
216 272
+0%
212 952
-2%
210 813
-1%
209 595
-1%
207 527
-1%
206 620
0%
197 981
-4%
191 838
-3%
197 967
+3%
209 002
+6%
227 982
+9%
247 117
+8%
255 895
+4%
263 114
+3%
272 185
+3%
278 268
+2%
283 835
+2%
284 939
+0%
283 460
-1%
283 412
0%
283 744
+0%
Gross Profit
Cost of Revenue
(136 878)
(150 330)
(153 281)
(154 498)
(157 746)
(150 301)
(152 250)
(153 648)
(151 279)
(146 084)
(142 027)
(137 336)
(135 898)
(135 697)
(138 117)
(140 689)
(143 181)
(145 961)
(147 733)
(150 014)
(151 668)
(149 273)
(147 907)
(146 729)
(145 584)
(145 984)
(140 568)
(136 923)
(139 356)
(145 639)
(157 669)
(169 683)
(176 535)
(182 708)
(190 788)
(196 991)
(202 128)
(203 587)
(202 206)
(201 515)
(200 921)
Gross Profit
51 734
N/A
55 717
+8%
56 974
+2%
57 813
+1%
59 986
+4%
59 358
-1%
61 082
+3%
61 835
+1%
62 165
+1%
60 872
-2%
61 121
+0%
61 404
+0%
61 884
+1%
62 403
+1%
63 407
+2%
64 880
+2%
65 804
+1%
65 858
+0%
65 935
+0%
65 282
-1%
64 604
-1%
63 679
-1%
62 906
-1%
62 866
0%
61 943
-1%
60 636
-2%
57 413
-5%
54 915
-4%
58 611
+7%
63 363
+8%
70 313
+11%
77 434
+10%
79 360
+2%
80 406
+1%
81 397
+1%
81 277
0%
81 707
+1%
81 352
0%
81 254
0%
81 897
+1%
82 823
+1%
Operating Income
Operating Expenses
(43 725)
(44 963)
(45 744)
(46 331)
(47 690)
(48 454)
(49 895)
(50 874)
(50 488)
(50 631)
(49 853)
(48 698)
(48 554)
(45 757)
(49 829)
(50 109)
(48 458)
(46 782)
(47 321)
(47 527)
(47 098)
(47 469)
(50 156)
(50 102)
(50 903)
(47 565)
(49 670)
(49 003)
(41 260)
(48 158)
(45 674)
(47 936)
(57 021)
(54 055)
(56 357)
(57 429)
(57 791)
(56 301)
(56 664)
(56 953)
(57 474)
Selling, General & Administrative
(43 777)
(30 225)
(45 782)
(46 356)
(47 701)
(35 531)
(49 892)
(50 870)
(50 486)
(37 199)
(49 854)
(48 698)
(48 553)
(42 806)
(45 144)
(45 304)
(45 161)
(43 935)
(46 713)
(46 729)
(46 418)
(43 742)
(46 522)
(46 607)
(46 772)
(43 380)
(45 068)
(44 188)
(45 106)
(42 882)
(49 383)
(51 978)
(53 036)
(49 797)
(54 722)
(55 795)
(56 116)
(51 894)
(56 099)
(56 310)
(57 028)
Research & Development
0
(11 809)
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
Depreciation & Amortization
52
(2 928)
39
26
0
(2 717)
0
0
0
(3 046)
0
0
0
(2 939)
0
0
0
(2 672)
0
0
0
(2 644)
0
0
0
(3 356)
0
0
0
(3 839)
0
0
0
(4 120)
0
0
0
(4 011)
0
0
0
Other Operating Expenses
0
(1)
(1)
(1)
11
(10 206)
(3)
(4)
0
(10 386)
0
0
(1)
(12)
(4 685)
(4 805)
(3 297)
(175)
(608)
(798)
(680)
(1 083)
(3 634)
(3 495)
(4 131)
(829)
(4 602)
(4 815)
3 846
(1 437)
3 709
4 042
(3 985)
(138)
(1 635)
(1 634)
(1 675)
(396)
(565)
(643)
(446)
Operating Income
8 009
N/A
10 754
+34%
11 230
+4%
11 482
+2%
12 296
+7%
10 904
-11%
11 187
+3%
10 961
-2%
11 677
+7%
10 241
-12%
11 268
+10%
12 706
+13%
13 330
+5%
16 646
+25%
13 578
-18%
14 771
+9%
17 346
+17%
19 076
+10%
18 614
-2%
17 755
-5%
17 506
-1%
16 210
-7%
12 750
-21%
12 764
+0%
11 040
-14%
13 071
+18%
7 743
-41%
5 912
-24%
17 351
+193%
15 205
-12%
24 639
+62%
29 498
+20%
22 339
-24%
26 351
+18%
25 040
-5%
23 848
-5%
23 916
+0%
25 051
+5%
24 590
-2%
24 944
+1%
25 349
+2%
Pre-Tax Income
Interest Income Expense
806
839
620
599
579
597
681
1 469
2 050
1 986
1 762
1 251
750
654
723
536
596
897
970
1 039
1 006
5 962
6 095
6 180
6 373
1 214
1 291
807
(4 043)
992
(4 013)
(3 665)
1 071
993
285
553
1 431
1 913
3 361
4 031
3 693
Non-Reccuring Items
(742)
(555)
(520)
(514)
(532)
(784)
(709)
(2 145)
(4 149)
(4 209)
(4 267)
(2 828)
(2 528)
(4 585)
0
0
0
(478)
0
0
0
(2 623)
0
0
0
(2 786)
0
0
0
111
0
0
0
(1 464)
0
0
0
(228)
0
0
0
Gain/Loss on Disposition of Assets
(382)
(403)
(271)
(518)
(428)
0
798
1 058
1 028
0
(251)
(291)
(292)
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
(203)
(95)
(97)
(178)
(278)
627
(490)
(379)
(348)
(608)
(144)
(134)
(86)
0
79
202
262
0
(1)
(1)
0
(1)
1
2
3
0
3
0
0
(169)
(1)
0
0
0
0
1
0
0
1
0
2
Pre-Tax Income
7 488
N/A
10 540
+41%
10 962
+4%
10 871
-1%
11 637
+7%
11 344
-3%
11 467
+1%
10 964
-4%
10 258
-6%
7 410
-28%
8 368
+13%
10 704
+28%
11 174
+4%
12 715
+14%
14 380
+13%
15 509
+8%
18 204
+17%
19 495
+7%
19 583
+0%
18 793
-4%
18 512
-1%
19 548
+6%
18 846
-4%
18 946
+1%
17 416
-8%
11 499
-34%
9 037
-21%
6 721
-26%
13 308
+98%
16 139
+21%
20 625
+28%
25 832
+25%
23 410
-9%
25 880
+11%
25 325
-2%
24 402
-4%
25 347
+4%
26 736
+5%
27 952
+5%
28 975
+4%
29 044
+0%
Net Income
Tax Provision
(2 643)
(3 928)
(3 954)
(3 771)
(4 339)
(4 113)
(4 535)
(4 896)
(4 889)
(3 405)
(3 241)
(3 493)
(3 423)
(2 952)
(3 252)
(3 412)
(3 599)
(4 197)
(4 309)
(4 122)
(4 283)
(4 298)
(3 800)
(3 512)
(3 110)
(2 530)
(2 149)
(1 854)
(2 478)
(2 871)
(3 890)
(5 296)
(5 604)
(7 220)
(7 173)
(6 766)
(6 634)
(6 142)
(6 433)
(6 657)
(6 787)
Income from Continuing Operations
4 845
6 612
7 008
7 100
7 298
7 231
6 932
6 068
5 369
4 005
5 127
7 211
7 751
9 763
11 128
12 097
14 605
15 298
15 274
14 671
14 229
15 250
15 046
15 434
14 306
8 969
6 888
4 867
10 830
13 268
16 735
20 536
17 806
18 660
18 152
17 636
18 713
20 594
21 519
22 318
22 257
Income to Minority Interest
(104)
(118)
(118)
(133)
(160)
(118)
(131)
(116)
(130)
(176)
(213)
(250)
(255)
(242)
(229)
(220)
(222)
(220)
(222)
(212)
(182)
(167)
(109)
(49)
(19)
17
18
(2)
(38)
(70)
(147)
(225)
(263)
(361)
(385)
(382)
(395)
(305)
(228)
(185)
(94)
Net Income (Common)
4 740
N/A
6 493
+37%
6 889
+6%
6 966
+1%
7 137
+2%
7 113
0%
6 802
-4%
5 952
-12%
5 239
-12%
3 828
-27%
4 913
+28%
6 960
+42%
7 496
+8%
9 521
+27%
10 901
+14%
11 878
+9%
14 384
+21%
15 078
+5%
15 052
0%
14 459
-4%
14 047
-3%
15 084
+7%
14 937
-1%
15 385
+3%
14 285
-7%
8 986
-37%
6 904
-23%
4 864
-30%
10 792
+122%
13 198
+22%
16 588
+26%
20 311
+22%
17 543
-14%
18 299
+4%
17 767
-3%
17 254
-3%
18 318
+6%
20 289
+11%
21 291
+5%
22 133
+4%
22 163
+0%
EPS (Diluted)
98.75
N/A
135.27
+37%
143.52
+6%
145.12
+1%
148.68
+2%
147.65
-1%
141.7
-4%
124
-12%
109.14
-12%
80.04
-27%
104.53
+31%
148.08
+42%
159.48
+8%
202.28
+27%
231.93
+15%
252.72
+9%
306.04
+21%
320.36
+5%
320.25
0%
307.22
-4%
298.53
-3%
320.51
+7%
317.41
-1%
326.93
+3%
303.55
-7%
190.95
-37%
146.71
-23%
103.36
-30%
229.33
+122%
140.23
-39%
352.51
+151%
431.62
+22%
372.81
-14%
194.43
-48%
377.57
+94%
366.67
-3%
389.29
+6%
215.59
-45%
226.56
+5%
236.93
+5%
237.97
+0%

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 134,800+ 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.