First Time Loading...

Sumitomo Heavy Industries Ltd
TSE:6302

Watchlist Manager
Sumitomo Heavy Industries Ltd Logo
Sumitomo Heavy Industries Ltd
TSE:6302
Watchlist
Price: 4 332 JPY -1.37% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+3%
Revenue
Growth Rates:
1 Year
+27%
3 Years
+29%
5 Years
+23%
7 Years
+57%
10 Years
+83%
74.4B
+10%
Operating Income
Growth Rates:
1 Year
+66%
3 Years
+34%
5 Years
+3%
7 Years
+45%
10 Years
+167%
32.7B
+55%
Net Income
Growth Rates:
1 Year
+466%
3 Years
+7%
5 Years
-28%
7 Years
-13%
10 Years
+390%

Earnings Waterfall
Sumitomo Heavy Industries Ltd

Revenue
1.1T JPY
Cost of Revenue
-826.3B JPY
Gross Profit
255.2B JPY
Operating Expenses
-180.9B JPY
Operating Income
74.4B JPY
Other Expenses
-41.6B JPY
Net Income
32.7B JPY

Income Statement
Sumitomo Heavy Industries 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
591 690
N/A
615 271
+4%
635 880
+3%
648 597
+2%
658 052
+1%
667 099
+1%
679 128
+2%
683 287
+1%
690 739
+1%
700 838
+1%
700 441
0%
696 149
-1%
688 580
-1%
674 328
-2%
689 329
+2%
711 819
+3%
751 370
+6%
791 025
+5%
826 404
+4%
859 367
+4%
882 508
+3%
903 051
+2%
904 554
+0%
904 087
0%
882 038
-2%
864 490
-2%
840 966
-3%
831 494
-1%
838 679
+1%
849 065
+1%
884 675
+4%
903 401
+2%
930 302
+3%
943 979
+1%
1 041 920
+10%
1 074 590
+3%
854 093
-21%
1 102 329
+29%
1 049 944
-5%
1 049 950
+0%
1 081 533
+3%
Gross Profit
Cost of Revenue
(467 806)
(483 104)
(497 675)
(504 715)
(508 065)
(516 735)
(525 348)
(529 522)
(536 437)
(537 502)
(536 543)
(532 835)
(527 480)
(518 046)
(527 036)
(541 175)
(569 008)
(598 285)
(624 614)
(653 440)
(674 711)
(693 128)
(696 869)
(698 734)
(684 557)
(670 199)
(654 362)
(646 818)
(649 509)
(663 616)
(689 113)
(705 158)
(726 653)
(732 022)
(809 715)
(835 806)
(665 484)
(856 099)
(814 013)
(804 673)
(826 286)
Gross Profit
123 884
N/A
132 167
+7%
138 205
+5%
143 882
+4%
149 987
+4%
150 364
+0%
153 780
+2%
153 765
0%
154 302
+0%
163 336
+6%
163 898
+0%
163 314
0%
161 100
-1%
156 282
-3%
162 293
+4%
170 644
+5%
182 362
+7%
192 740
+6%
201 790
+5%
205 927
+2%
207 797
+1%
209 923
+1%
207 685
-1%
205 353
-1%
197 481
-4%
194 291
-2%
186 604
-4%
184 676
-1%
189 170
+2%
185 449
-2%
195 562
+5%
198 243
+1%
203 649
+3%
211 957
+4%
232 205
+10%
238 784
+3%
188 609
-21%
246 230
+31%
235 931
-4%
245 277
+4%
255 247
+4%
Operating Income
Operating Expenses
(95 988)
(97 838)
(99 128)
(97 977)
(100 261)
(104 366)
(106 119)
(109 341)
(111 431)
(112 768)
(113 296)
(112 498)
(109 773)
(107 851)
(109 798)
(111 851)
(117 729)
(122 819)
(126 491)
(130 922)
(135 693)
(134 679)
(141 607)
(142 350)
(139 824)
(137 485)
(136 308)
(133 889)
(133 842)
(134 107)
(136 181)
(140 600)
(144 502)
(146 279)
(166 791)
(173 837)
(143 806)
(185 270)
(175 254)
(177 475)
(180 880)
Selling, General & Administrative
(95 989)
(97 837)
(99 128)
(97 975)
(100 260)
(104 366)
(106 118)
(109 343)
(111 430)
(100 469)
(113 296)
(112 496)
(109 772)
(96 576)
(109 799)
(111 853)
(117 732)
(108 014)
(126 492)
(130 922)
(133 306)
(117 843)
(136 156)
(136 998)
(136 858)
(118 732)
(136 307)
(133 887)
(133 842)
(114 672)
(136 181)
(140 600)
(144 500)
(126 136)
(166 791)
(173 837)
(126 425)
(185 270)
(175 253)
(177 475)
(156 220)
Research & Development
0
0
0
0
0
(10 718)
0
0
0
0
0
0
0
(11 276)
0
0
0
(14 805)
0
0
0
(16 836)
0
0
0
(18 753)
0
0
0
(19 434)
0
0
0
(20 143)
0
0
(17 381)
0
0
0
(24 660)
Other Operating Expenses
1
(1)
0
(2)
(1)
10 718
0
2
(1)
(12 299)
0
(2)
0
1
0
0
3
0
1
0
(2 387)
0
(5 451)
(5 352)
(2 966)
0
(1)
(2)
0
(1)
0
0
(2)
0
0
0
0
0
(1)
0
0
Operating Income
27 896
N/A
34 329
+23%
39 077
+14%
45 905
+17%
49 726
+8%
45 998
-7%
47 661
+4%
44 424
-7%
42 871
-3%
50 568
+18%
50 602
+0%
50 816
+0%
51 327
+1%
48 431
-6%
52 495
+8%
58 793
+12%
64 633
+10%
69 921
+8%
75 299
+8%
75 005
0%
72 104
-4%
75 244
+4%
66 078
-12%
63 003
-5%
57 657
-8%
56 806
-1%
50 296
-11%
50 787
+1%
55 328
+9%
51 342
-7%
59 381
+16%
57 643
-3%
59 147
+3%
65 678
+11%
65 414
0%
64 947
-1%
44 803
-31%
60 960
+36%
60 677
0%
67 802
+12%
74 367
+10%
Pre-Tax Income
Interest Income Expense
3 139
912
996
1 803
2 769
2 667
2 800
2 783
718
1 403
310
851
2 152
2 454
2 823
1 789
697
(503)
(562)
(1 271)
(1 863)
(1 628)
(1 746)
(1 638)
(1 018)
(1 380)
(2 284)
(1 248)
(1 576)
10
1 068
827
1 648
1 625
3 584
4 085
199
370
880
(474)
(267)
Non-Reccuring Items
(17 572)
(1 690)
(1 665)
(1 764)
(1 715)
(6 386)
(6 386)
(6 328)
(7 644)
(1 972)
(1 973)
(1 789)
560
(976)
(1 038)
(1 074)
(16 626)
(14 774)
(14 806)
(14 861)
(330)
(5 553)
0
0
0
0
0
0
0
(5 769)
(5 900)
(6 030)
(6 139)
(2 494)
(1 821)
(1 759)
(25 493)
(25 617)
(26 339)
(26 450)
(20 450)
Total Other Income
(982)
(2 242)
(3 160)
(2 540)
(3 845)
(3 552)
(4 341)
(5 280)
(3 491)
(2 840)
(1 636)
(1 113)
(1 890)
(2 611)
(1 873)
(1 621)
(1 795)
(1 952)
(2 523)
(2 163)
(2 047)
(993)
(897)
(1 345)
(1 645)
(2 784)
(3 001)
(3 553)
(3 203)
(1 808)
(1 539)
(824)
(1 941)
(2 456)
(2 626)
(2 873)
(1 748)
(1 717)
(1 999)
(2 254)
(2 206)
Pre-Tax Income
12 481
N/A
31 309
+151%
35 248
+13%
43 404
+23%
46 935
+8%
38 727
-17%
39 734
+3%
35 599
-10%
32 454
-9%
47 159
+45%
47 303
+0%
48 765
+3%
52 149
+7%
47 298
-9%
52 407
+11%
57 887
+10%
46 909
-19%
52 692
+12%
57 408
+9%
56 710
-1%
67 864
+20%
67 070
-1%
63 435
-5%
60 020
-5%
54 994
-8%
52 642
-4%
45 011
-14%
45 986
+2%
50 549
+10%
43 775
-13%
53 010
+21%
51 616
-3%
52 715
+2%
62 353
+18%
64 551
+4%
64 400
0%
17 761
-72%
33 996
+91%
33 219
-2%
38 624
+16%
51 444
+33%
Net Income
Tax Provision
(5 972)
(13 503)
(13 894)
(16 584)
(17 869)
(14 387)
(15 482)
(13 097)
(12 324)
(16 090)
(15 308)
(15 665)
(15 293)
(13 401)
(14 698)
(16 001)
(14 675)
(15 241)
(17 024)
(16 673)
(19 030)
(18 433)
(17 065)
(16 886)
(15 416)
(17 823)
(16 976)
(17 272)
(18 275)
(15 133)
(17 623)
(16 650)
(17 190)
(17 105)
(18 459)
(18 824)
(13 227)
(18 145)
(16 319)
(18 671)
(18 730)
Income from Continuing Operations
6 509
17 806
21 354
26 820
29 066
24 340
24 252
22 502
20 130
31 069
31 995
33 100
36 856
33 897
37 709
41 886
32 234
37 451
40 384
40 037
48 834
48 637
46 370
43 134
39 578
34 819
28 035
28 714
32 274
28 642
35 387
34 966
35 525
45 248
46 092
45 576
4 534
15 851
16 900
19 953
32 714
Income to Minority Interest
171
84
22
(27)
(528)
9
429
1 027
1 481
2 063
1 821
1 675
983
(284)
(592)
(1 606)
(1 873)
(2 791)
(3 412)
(3 737)
(3 621)
(2 987)
(2 684)
(2 410)
(2 107)
(2 012)
(1 532)
(1 477)
(1 700)
(1 877)
(1 965)
(1 354)
(1 086)
(1 195)
(988)
(234)
1 247
739
1 046
1 144
29
Net Income (Common)
6 679
N/A
17 891
+168%
21 377
+19%
26 794
+25%
28 539
+7%
24 348
-15%
24 680
+1%
23 527
-5%
21 610
-8%
33 133
+53%
33 817
+2%
34 777
+3%
37 840
+9%
33 613
-11%
37 117
+10%
40 280
+9%
30 361
-25%
34 660
+14%
36 972
+7%
36 300
-2%
45 213
+25%
45 650
+1%
43 686
-4%
40 725
-7%
37 471
-8%
32 807
-12%
26 503
-19%
27 236
+3%
30 575
+12%
26 764
-12%
33 421
+25%
33 611
+1%
34 437
+2%
44 053
+28%
45 104
+2%
45 342
+1%
5 782
-87%
16 591
+187%
17 947
+8%
21 099
+18%
32 742
+55%
EPS (Diluted)
54.3
N/A
145.45
+168%
173.79
+19%
217.83
+25%
232.02
+7%
198.56
-14%
200.65
+1%
191.27
-5%
175.69
-8%
270.28
+54%
274.93
+2%
282.73
+3%
307.64
+9%
274.24
-11%
301.76
+10%
327.47
+9%
246.83
-25%
282.83
+15%
300.58
+6%
295.12
-2%
368.99
+25%
372.56
+1%
356.54
-4%
332.38
-7%
305.83
-8%
267.77
-12%
216.32
-19%
222.31
+3%
249.56
+12%
218.46
-12%
272.8
+25%
274.36
+1%
281.11
+2%
359.6
+28%
368.19
+2%
370.14
+1%
47.2
-87%
135.44
+187%
146.51
+8%
172.25
+18%
267.3
+55%

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 134,500+ 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.