SMC Corp
TSE:6273

Watchlist Manager
SMC Corp Logo
SMC Corp
TSE:6273
Watchlist
Price: 53 250 JPY -0.21% Market Closed
Market Cap: 3.6T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+12%
5Y
+48%
10Y
+78%
0
Operating Income
+0%
3Y
-17%
5Y
+23%
10Y
+53%
0
Net Income
+0%
3Y
-12%
5Y
+54%
10Y
+56%

Earnings Waterfall
SMC Corp

Revenue
784.7B JPY
Cost of Revenue
-429.7B JPY
Gross Profit
355B JPY
Operating Expenses
-171.2B JPY
Operating Income
183.8B JPY
Other Expenses
-22.4B JPY
Net Income
161.4B JPY

Income Statement
SMC Corp

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
311
305
296
287
280
0
184
152
120
0
102
88
81
110
107
113
115
116
127
135
134
124
123
122
152
174
187
199
181
182
179
156
131
105
88
74
73
82
71
0
102
Revenue
442 082
N/A
458 081
+4%
471 307
+3%
478 334
+1%
477 982
0%
475 608
0%
468 782
-1%
462 582
-1%
467 343
+1%
487 625
+4%
516 595
+6%
549 137
+6%
575 650
+5%
591 035
+3%
601 490
+2%
602 124
+0%
596 206
-1%
576 948
-3%
555 061
-4%
538 956
-3%
528 686
-2%
526 000
-1%
518 797
-1%
513 523
-1%
521 956
+2%
552 178
+6%
606 900
+10%
658 876
+9%
702 725
+7%
727 397
+4%
755 982
+4%
790 235
+5%
812 434
+3%
824 772
+2%
812 383
-2%
796 794
-2%
779 916
-2%
776 873
0%
780 684
+0%
778 383
0%
784 714
+1%
Gross Profit
Cost of Revenue
(230 419)
(234 578)
(240 828)
(240 705)
(237 275)
(238 227)
(233 308)
(230 970)
(235 760)
(244 476)
(260 793)
(271 725)
(279 618)
(286 381)
(288 958)
(292 427)
(290 674)
(280 104)
(272 152)
(268 273)
(265 346)
(266 148)
(265 785)
(265 490)
(270 848)
(286 326)
(313 248)
(328 980)
(349 002)
(363 545)
(375 629)
(396 690)
(403 378)
(403 613)
(400 196)
(399 989)
(398 738)
(413 796)
(417 349)
(417 612)
(429 708)
Gross Profit
211 663
N/A
223 503
+6%
230 479
+3%
237 629
+3%
240 707
+1%
237 381
-1%
235 474
-1%
231 612
-2%
231 583
0%
243 149
+5%
255 802
+5%
277 412
+8%
296 032
+7%
304 654
+3%
312 532
+3%
309 697
-1%
305 532
-1%
296 844
-3%
282 909
-5%
270 683
-4%
263 340
-3%
259 852
-1%
253 012
-3%
248 033
-2%
251 108
+1%
265 852
+6%
293 652
+10%
329 896
+12%
353 723
+7%
363 852
+3%
380 353
+5%
393 545
+3%
409 056
+4%
421 159
+3%
412 187
-2%
396 805
-4%
381 178
-4%
363 077
-5%
363 335
+0%
360 771
-1%
355 006
-2%
Operating Income
Operating Expenses
(91 514)
(95 817)
(98 665)
(102 488)
(103 380)
(103 148)
(102 574)
(100 189)
(100 123)
(102 042)
(104 820)
(108 753)
(111 607)
(112 226)
(113 678)
(115 150)
(116 135)
(116 641)
(116 331)
(114 509)
(113 859)
(113 598)
(110 851)
(110 206)
(109 124)
(112 497)
(117 941)
(123 551)
(131 036)
(135 995)
(141 905)
(150 074)
(158 591)
(162 959)
(165 857)
(167 130)
(165 598)
(166 851)
(170 860)
(170 172)
(171 178)
Selling, General & Administrative
(91 513)
(95 816)
(98 664)
(102 487)
(103 379)
(103 147)
(102 573)
(100 188)
(100 122)
(102 041)
(104 820)
(108 751)
(111 608)
(112 226)
(113 677)
(115 150)
(116 133)
(116 640)
(116 331)
(114 509)
(113 859)
(113 597)
(110 849)
(110 206)
(109 123)
(112 496)
(117 941)
(123 548)
(131 036)
(135 993)
(141 902)
(150 072)
(158 588)
(162 958)
(165 856)
(167 130)
(165 597)
(166 851)
(170 860)
(170 172)
(171 178)
Other Operating Expenses
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
0
(2)
1
0
(1)
1
(1)
(1)
0
0
0
(1)
(2)
0
(1)
(1)
0
(3)
0
(2)
(3)
(2)
(3)
(1)
(1)
0
0
0
0
0
0
Operating Income
120 149
N/A
127 686
+6%
131 814
+3%
135 141
+3%
137 327
+2%
134 233
-2%
132 900
-1%
131 423
-1%
131 460
+0%
141 107
+7%
150 982
+7%
168 659
+12%
184 425
+9%
192 428
+4%
198 854
+3%
194 547
-2%
189 397
-3%
180 203
-5%
166 578
-8%
156 174
-6%
149 481
-4%
146 254
-2%
142 161
-3%
137 827
-3%
141 984
+3%
153 355
+8%
175 711
+15%
206 345
+17%
222 687
+8%
227 857
+2%
238 448
+5%
243 471
+2%
250 465
+3%
258 200
+3%
246 330
-5%
229 675
-7%
215 580
-6%
196 226
-9%
192 475
-2%
190 599
-1%
183 828
-4%
Pre-Tax Income
Interest Income Expense
20 857
27 563
32 753
21 972
9 101
(8 658)
(26 740)
(26 953)
(3 425)
3 776
19 720
25 306
5 001
917
5 465
6 799
(317)
11 945
1 686
(2 298)
4 936
6 691
11 341
11 288
6 577
15 239
17 448
19 564
30 610
39 819
74 702
82 490
59 911
43 028
22 528
22 558
32 797
50 215
41 669
18 651
38 603
Non-Reccuring Items
(623)
(1 032)
(1 030)
(1 031)
(613)
(119)
(135)
(1 501)
(1 501)
(2 787)
(2 736)
(2 297)
(2 297)
(1 019)
(991)
(53)
(155)
(1 444)
(1 364)
(1 518)
(1 556)
(404)
(770)
(715)
(623)
(988)
305
90
9
(681)
(712)
(753)
(743)
(859)
(828)
(569)
(464)
(324)
(698)
(764)
(814)
Gain/Loss on Disposition of Assets
526
522
519
142
151
0
244
328
297
337
387
267
305
197
163
157
129
111
100
104
117
173
81
100
0
1 579
130
97
275
308
304
333
206
447
572
596
991
732
739
714
373
Total Other Income
5 652
3 995
4 055
3 535
668
3 887
3 522
2 933
3 636
3 238
3 028
3 429
3 694
3 544
4 273
4 414
4 939
6 266
5 287
5 149
4 589
5 419
4 865
4 551
5 154
3 297
3 901
4 369
4 586
5 548
4 880
4 982
4 434
7 961
8 900
8 241
9 482
5 804
11 628
12 178
10 629
Pre-Tax Income
146 561
N/A
158 734
+8%
168 111
+6%
159 759
-5%
146 634
-8%
129 343
-12%
109 791
-15%
106 230
-3%
130 467
+23%
145 671
+12%
171 381
+18%
195 364
+14%
191 128
-2%
196 067
+3%
207 764
+6%
205 864
-1%
193 993
-6%
197 081
+2%
172 287
-13%
157 611
-9%
157 567
0%
158 133
+0%
157 678
0%
153 051
-3%
153 092
+0%
172 482
+13%
197 495
+15%
230 465
+17%
258 167
+12%
272 851
+6%
317 622
+16%
330 523
+4%
314 273
-5%
308 777
-2%
277 502
-10%
260 501
-6%
258 386
-1%
252 653
-2%
245 813
-3%
221 378
-10%
232 619
+5%
Net Income
Tax Provision
(42 557)
(48 946)
(52 239)
(48 910)
(42 935)
(36 986)
(23 279)
(21 914)
(28 072)
(32 254)
(46 561)
(53 740)
(52 244)
(58 897)
(64 934)
(66 645)
(62 111)
(66 267)
(56 346)
(49 319)
(52 913)
(47 539)
(50 965)
(49 981)
(47 883)
(50 655)
(52 812)
(64 382)
(74 520)
(79 527)
(94 912)
(94 495)
(86 265)
(83 871)
(75 845)
(73 959)
(70 028)
(74 300)
(70 905)
(59 472)
(71 093)
Income from Continuing Operations
104 004
109 788
115 872
110 849
103 699
92 357
86 512
84 316
102 395
113 417
124 820
141 624
138 884
137 170
142 830
139 219
131 882
130 814
115 941
108 292
104 654
110 594
106 713
103 070
105 209
121 827
144 683
166 083
183 647
193 324
222 710
236 028
228 008
224 906
201 657
186 542
188 358
178 353
174 908
161 906
161 526
Income to Minority Interest
(270)
(204)
(211)
(186)
(147)
(218)
(204)
(239)
(469)
(321)
(384)
(376)
(201)
(300)
(314)
(341)
(347)
(183)
(112)
(73)
(22)
(93)
(40)
110
121
(35)
(135)
(303)
(322)
(331)
(277)
(251)
(269)
(296)
(303)
(250)
(209)
(32)
(29)
(131)
(126)
Net Income (Common)
103 732
N/A
109 583
+6%
115 661
+6%
110 662
-4%
103 551
-6%
92 138
-11%
86 307
-6%
84 076
-3%
101 926
+21%
113 095
+11%
124 435
+10%
141 247
+14%
138 681
-2%
136 869
-1%
142 515
+4%
138 877
-3%
131 534
-5%
130 631
-1%
115 829
-11%
108 220
-7%
104 631
-3%
110 500
+6%
106 673
-3%
103 178
-3%
105 331
+2%
121 790
+16%
144 545
+19%
165 778
+15%
183 322
+11%
192 991
+5%
222 431
+15%
235 776
+6%
227 738
-3%
224 609
-1%
201 354
-10%
186 290
-7%
188 147
+1%
178 321
-5%
174 878
-2%
161 775
-7%
161 399
0%
EPS (Diluted)
1 548.23
N/A
1 629.39
+5%
1 726.28
+6%
1 651.67
-4%
1 545.53
-6%
1 371.35
-11%
1 288.16
-6%
1 254.86
-3%
1 521.28
+21%
1 683.14
+11%
1 857.23
+10%
2 108.16
+14%
2 069.86
-2%
2 036.35
-2%
2 127.08
+4%
2 066.04
-3%
1 956.8
-5%
1 943.36
-1%
1 724.21
-11%
1 624.38
-6%
1 573.02
-3%
1 656.45
+5%
1 603.67
-3%
1 551.17
-3%
1 583.59
+2%
1 831.98
+16%
2 187.62
+19%
2 508.89
+15%
2 774.45
+11%
2 923.8
+5%
3 404.2
+16%
3 608.44
+6%
3 487.67
-3%
3 444.55
-1%
3 121.76
-9%
2 888.39
-7%
2 917.91
+1%
2 766.94
-5%
2 726.78
-1%
2 523.69
-7%
2 528.38
+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
Follow us
Join more than 255,200+ 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 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.