First Time Loading...

Sumitomo Metal Mining Co Ltd
TSE:5713

Watchlist Manager
Sumitomo Metal Mining Co Ltd Logo
Sumitomo Metal Mining Co Ltd
TSE:5713
Watchlist
Price: 5 218 JPY -1.81% Market Closed
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.4T
+0.2%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+65%
5 Years
+51%
7 Years
+89%
10 Years
+72%
56.9B
-35%
Operating Income
Growth Rates:
1 Year
-81%
3 Years
-22%
5 Years
-37%
7 Years
+18%
10 Years
-38%
66.1B
-17%
Net Income
Growth Rates:
1 Year
-75%
3 Years
+21%
5 Years
-26%
7 Years
-
10 Years
-28%

Earnings Waterfall
Sumitomo Metal Mining Co Ltd

Revenue
1.4T JPY
Cost of Revenue
-1.3T JPY
Gross Profit
145.3B JPY
Operating Expenses
-88.4B JPY
Operating Income
56.9B JPY
Other Expenses
9.3B JPY
Net Income
66.1B JPY

Income Statement
Sumitomo Metal Mining 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
833 953
N/A
830 546
0%
829 414
0%
860 002
+4%
899 805
+5%
921 334
+2%
951 576
+3%
935 079
-2%
901 235
-4%
855 407
-5%
792 840
-7%
762 684
-4%
759 035
0%
786 146
+4%
820 507
+4%
859 935
+5%
906 684
+5%
929 746
+3%
960 319
+3%
956 122
0%
948 233
-1%
912 208
-4%
877 277
-4%
867 955
-1%
853 490
-2%
851 946
0%
835 689
-2%
842 587
+1%
868 715
+3%
926 122
+7%
1 035 991
+12%
1 117 343
+8%
1 193 395
+7%
1 259 091
+6%
1 322 425
+5%
1 371 788
+4%
1 412 302
+3%
1 422 989
+1%
1 434 520
+1%
1 429 507
0%
1 432 344
+0%
Gross Profit
Cost of Revenue
(695 307)
(705 724)
(704 560)
(720 684)
(737 739)
(747 077)
(771 109)
(762 607)
(758 595)
(741 545)
(697 721)
(680 991)
(661 308)
(663 850)
(682 051)
(712 705)
(752 307)
(780 731)
(806 686)
(803 753)
(808 403)
(785 571)
(767 718)
(759 269)
(745 029)
(742 475)
(730 536)
(731 701)
(746 070)
(775 246)
(848 230)
(907 937)
(961 857)
(1 001 297)
(1 025 725)
(1 059 903)
(1 109 231)
(1 172 883)
(1 242 536)
(1 259 618)
(1 287 037)
Gross Profit
138 646
N/A
124 822
-10%
124 854
+0%
139 318
+12%
162 066
+16%
174 257
+8%
180 467
+4%
172 472
-4%
142 640
-17%
113 862
-20%
95 119
-16%
81 693
-14%
97 727
+20%
122 296
+25%
138 456
+13%
147 230
+6%
154 377
+5%
149 015
-3%
153 633
+3%
152 369
-1%
139 830
-8%
126 637
-9%
109 559
-13%
108 686
-1%
108 461
0%
109 471
+1%
105 153
-4%
110 886
+5%
122 645
+11%
150 876
+23%
187 761
+24%
209 406
+12%
231 538
+11%
257 794
+11%
296 700
+15%
311 885
+5%
303 071
-3%
250 106
-17%
191 984
-23%
169 889
-12%
145 307
-14%
Operating Income
Operating Expenses
(46 965)
(49 404)
(48 849)
(49 315)
(49 292)
(48 478)
(49 414)
(50 511)
(51 133)
(54 142)
(53 473)
(51 522)
(49 539)
(45 906)
(45 057)
(49 292)
(49 620)
(52 442)
(56 476)
(50 695)
(49 213)
(52 821)
(43 232)
(59 611)
(52 768)
(52 387)
(45 408)
(43 237)
(49 866)
(50 188)
(50 318)
(53 942)
(56 735)
(51 796)
(7 125)
(15 241)
(710)
(67 531)
(76 852)
(82 002)
(88 433)
Selling, General & Administrative
(41 526)
(42 756)
(42 459)
(43 036)
(43 116)
(42 613)
(43 507)
(44 632)
(45 294)
(48 370)
(47 835)
(45 790)
(43 956)
(40 665)
(42 384)
(43 306)
(44 173)
(45 820)
(46 278)
(48 446)
(48 839)
(49 329)
(49 470)
(48 842)
(48 743)
(49 098)
(47 654)
(46 906)
(46 571)
(46 297)
(47 289)
(49 362)
(50 757)
(52 711)
(55 347)
(58 623)
(60 953)
(63 997)
(66 120)
(66 431)
(67 658)
Research & Development
(5 439)
(6 648)
(6 390)
(6 279)
(6 176)
0
(5 907)
(5 879)
(5 839)
0
(5 638)
(5 732)
(5 583)
(5 241)
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
Other Operating Expenses
0
0
0
0
0
(5 865)
0
0
0
(5 772)
0
0
0
0
(2 673)
(5 986)
(5 447)
(6 622)
(10 198)
(2 249)
(374)
(3 492)
6 238
(10 769)
(4 025)
(3 289)
2 246
3 669
(3 295)
(3 891)
(3 029)
(4 580)
(5 978)
915
48 222
43 382
60 243
(3 534)
(10 732)
(15 571)
(20 775)
Operating Income
91 681
N/A
75 418
-18%
76 005
+1%
90 003
+18%
112 774
+25%
125 779
+12%
131 053
+4%
121 961
-7%
91 507
-25%
59 720
-35%
41 646
-30%
30 171
-28%
48 188
+60%
76 390
+59%
93 399
+22%
97 938
+5%
104 757
+7%
96 573
-8%
97 157
+1%
101 674
+5%
90 617
-11%
73 816
-19%
66 327
-10%
49 075
-26%
55 693
+13%
57 084
+2%
59 745
+5%
67 649
+13%
72 779
+8%
100 688
+38%
137 443
+37%
155 464
+13%
174 803
+12%
205 998
+18%
289 575
+41%
296 644
+2%
302 361
+2%
182 575
-40%
115 132
-37%
87 887
-24%
56 874
-35%
Pre-Tax Income
Interest Income Expense
42 113
39 813
35 058
48 937
56 434
50 180
55 120
38 849
(54 012)
(71 094)
(88 289)
(92 732)
(78 344)
(68 744)
(52 802)
(56 550)
10 763
18 720
16 658
31 546
12 295
7 210
3 079
(6 067)
5 501
11 345
4 933
905
3 365
16 202
42 332
63 697
79 366
75 305
111 961
108 230
80 580
57 850
37 870
26 696
41 765
Non-Reccuring Items
(443)
(4 413)
(4 691)
(4 471)
(4 072)
(51 405)
(51 379)
(35 534)
(35 225)
12 877
247
(12 017)
(12 702)
(13 959)
0
0
0
(7 007)
0
0
0
8 345
0
9 520
8 953
8 049
0
0
0
(1 159)
0
0
0
74 442
0
0
(2 249)
(8 760)
0
0
0
Gain/Loss on Disposition of Assets
346
1 064
975
1 208
1 373
0
312
334
233
0
250
229
185
2 525
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
(3 400)
(876)
(798)
(994)
(1 450)
(1 293)
(2 240)
(1 879)
(1 119)
(944)
(2 394)
(3 064)
(3 433)
(2 211)
(1 659)
(1 283)
(937)
0
0
0
0
0
0
0
0
2 557
0
0
0
7 648
0
0
0
1 689
0
0
0
(1 755)
0
0
0
Pre-Tax Income
130 297
N/A
111 006
-15%
106 549
-4%
134 683
+26%
165 059
+23%
123 261
-25%
132 866
+8%
123 731
-7%
1 384
-99%
559
-60%
(48 540)
N/A
(77 413)
-59%
(46 106)
+40%
(5 999)
+87%
38 938
N/A
40 105
+3%
114 583
+186%
108 286
-5%
113 815
+5%
133 220
+17%
102 912
-23%
89 371
-13%
69 406
-22%
52 528
-24%
70 147
+34%
79 035
+13%
64 678
-18%
68 554
+6%
76 144
+11%
123 379
+62%
179 775
+46%
219 161
+22%
254 169
+16%
357 434
+41%
401 536
+12%
404 874
+1%
380 692
-6%
229 910
-40%
153 002
-33%
114 583
-25%
98 639
-14%
Net Income
Tax Provision
(31 933)
(23 623)
(23 962)
(29 577)
(39 496)
(45 349)
(46 425)
(41 205)
(28 212)
(20 356)
(8 753)
(6 349)
(15 510)
(23 046)
(34 544)
(31 453)
(29 405)
(13 384)
(10 840)
(15 131)
(9 120)
(22 130)
(19 423)
(15 160)
(19 738)
(18 283)
(19 078)
(22 575)
(21 794)
(24 670)
(35 271)
(17 523)
(21 457)
(58 903)
(67 659)
(101 085)
(102 250)
(59 469)
(40 888)
(29 709)
(28 205)
Income from Continuing Operations
98 364
87 383
82 587
105 106
125 563
77 912
86 441
82 526
(26 828)
(19 797)
(57 293)
(83 762)
(61 616)
(29 045)
4 394
8 652
85 178
94 902
102 975
118 089
93 792
67 241
49 983
37 368
50 409
60 752
45 600
45 979
54 350
98 709
144 504
201 638
232 712
298 531
333 877
303 789
278 442
170 441
112 114
84 874
70 434
Income to Minority Interest
(6 265)
(7 125)
(7 053)
(9 420)
(10 208)
13 201
12 460
6 893
32 540
19 488
23 713
32 967
17 759
10 505
7 305
7 816
(3 516)
(4 675)
(7 141)
(8 084)
(4 071)
(451)
2 158
750
970
(152)
910
2 705
196
(4 105)
(7 016)
(10 676)
(13 433)
(17 494)
(19 436)
(17 521)
(14 699)
(9 856)
(7 256)
(5 496)
(4 306)
Net Income (Common)
92 099
N/A
80 258
-13%
75 534
-6%
95 686
+27%
115 355
+21%
91 113
-21%
98 901
+9%
89 419
-10%
5 712
-94%
(309)
N/A
(33 580)
-10 767%
(50 795)
-51%
(43 857)
+14%
(18 540)
+58%
11 699
N/A
16 468
+41%
81 662
+396%
90 227
+10%
95 834
+6%
110 005
+15%
89 721
-18%
66 790
-26%
52 141
-22%
38 118
-27%
51 379
+35%
60 600
+18%
46 510
-23%
48 684
+5%
54 546
+12%
94 604
+73%
137 488
+45%
190 962
+39%
219 279
+15%
281 037
+28%
314 441
+12%
286 268
-9%
263 743
-8%
160 585
-39%
104 858
-35%
79 378
-24%
66 128
-17%
EPS (Diluted)
296.13
N/A
258.06
-13%
242.87
-6%
307.67
+27%
370.91
+21%
297.6
-20%
325.33
+9%
292.21
-10%
20.69
-93%
-1.12
N/A
-121.66
-10 763%
-147.23
-21%
-158.9
-8%
-67.22
+58%
37.98
N/A
52.95
+39%
269.51
+409%
294.41
+9%
348.48
+18%
401.47
+15%
326.5
-19%
243.06
-26%
189.75
-22%
138.72
-27%
186.98
+35%
220.54
+18%
169.26
-23%
177.17
+5%
198.51
+12%
344.29
+73%
500.36
+45%
694.98
+39%
798.04
+15%
1 022.8
+28%
1 144.38
+12%
1 041.85
-9%
959.87
-8%
584.44
-39%
381.63
-35%
288.89
-24%
240.67
-17%

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 133,200+ 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.