First Time Loading...
S

Sumitomo Realty & Development Co Ltd
TSE:8830

Watchlist Manager
Sumitomo Realty & Development Co Ltd
TSE:8830
Watchlist
Price: 5 406 JPY 0.24% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

967.5B
-0.3%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+2%
5 Years
-4%
7 Years
-1%
10 Years
+20%
248.4B
-2%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
+8%
5 Years
+16%
7 Years
+31%
10 Years
+52%
171.9B
-1%
Net Income
Growth Rates:
1 Year
+9%
3 Years
+10%
5 Years
+55%
7 Years
+67%
10 Years
+138%

Earnings Waterfall
Sumitomo Realty & Development Co Ltd

Revenue
967.5B JPY
Cost of Revenue
-642B JPY
Gross Profit
325.5B JPY
Operating Expenses
-77.1B JPY
Operating Income
248.4B JPY
Other Expenses
-76.4B JPY
Net Income
171.9B JPY

Income Statement
Sumitomo Realty & Development 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
807 572
N/A
780 273
-3%
763 029
-2%
735 068
-4%
724 326
-1%
806 835
+11%
794 560
-2%
821 938
+3%
840 543
+2%
854 964
+2%
945 336
+11%
963 247
+2%
977 092
+1%
925 151
-5%
929 504
+0%
948 595
+2%
953 342
+1%
948 402
-1%
986 219
+4%
996 325
+1%
1 003 401
+1%
1 012 198
+1%
1 037 807
+3%
1 050 593
+1%
1 017 496
-3%
1 013 512
0%
995 115
-2%
949 196
-5%
951 303
+0%
917 472
-4%
851 923
-7%
883 318
+4%
925 032
+5%
939 430
+2%
932 544
-1%
933 333
+0%
924 903
-1%
939 904
+2%
949 518
+1%
970 276
+2%
967 477
0%
Gross Profit
Cost of Revenue
(585 802)
(558 986)
(543 168)
(522 141)
(512 194)
(579 964)
(568 618)
(584 403)
(597 188)
(614 190)
(689 036)
(704 117)
(713 050)
(664 183)
(657 426)
(668 722)
(666 468)
(664 015)
(689 502)
(696 243)
(705 081)
(711 050)
(727 327)
(733 767)
(705 025)
(691 832)
(675 848)
(641 799)
(646 454)
(629 564)
(576 459)
(593 887)
(624 376)
(636 987)
(629 692)
(629 475)
(617 639)
(625 452)
(629 362)
(641 622)
(642 010)
Gross Profit
221 770
N/A
221 287
0%
219 861
-1%
212 927
-3%
212 132
0%
226 871
+7%
225 942
0%
237 535
+5%
243 355
+2%
240 774
-1%
256 300
+6%
259 130
+1%
264 042
+2%
260 968
-1%
272 078
+4%
279 873
+3%
286 874
+3%
284 387
-1%
296 717
+4%
300 082
+1%
298 320
-1%
301 148
+1%
310 480
+3%
316 826
+2%
312 471
-1%
321 680
+3%
319 267
-1%
307 397
-4%
304 849
-1%
287 908
-6%
275 464
-4%
289 431
+5%
300 656
+4%
302 443
+1%
302 852
+0%
303 858
+0%
307 264
+1%
314 452
+2%
320 156
+2%
328 654
+3%
325 467
-1%
Operating Income
Operating Expenses
(58 681)
(60 816)
(60 836)
(59 656)
(58 907)
(60 977)
(60 169)
(62 833)
(64 151)
(66 534)
(69 924)
(72 067)
(74 093)
(72 797)
(74 122)
(74 957)
(77 364)
(78 750)
(82 511)
(83 496)
(83 728)
(81 759)
(81 451)
(85 112)
(83 957)
(87 348)
(83 568)
(77 791)
(75 265)
(68 664)
(67 941)
(66 842)
(67 069)
(68 561)
(66 416)
(68 186)
(70 231)
(73 178)
(74 326)
(75 587)
(77 114)
Selling, General & Administrative
(58 683)
(60 815)
(60 835)
(59 656)
(58 906)
(60 976)
(60 169)
(62 831)
(64 149)
(66 532)
(69 921)
(72 067)
(74 091)
(72 796)
(74 122)
(74 956)
(77 362)
(78 749)
(82 509)
(83 493)
(83 728)
(81 758)
(81 450)
(85 112)
(83 956)
(87 348)
(83 568)
(77 791)
(75 264)
(68 663)
(67 940)
(66 840)
(67 070)
(68 560)
(66 416)
(68 185)
(70 229)
(73 178)
(74 324)
(75 588)
(77 114)
Other Operating Expenses
2
(1)
(1)
0
(1)
(1)
0
(2)
(2)
(2)
(3)
0
(2)
(1)
0
0
(2)
(1)
(2)
(3)
(1)
(1)
(2)
0
0
0
0
0
(1)
(1)
(1)
(2)
1
(1)
0
(1)
(2)
0
(2)
1
0
Operating Income
163 089
N/A
160 471
-2%
159 025
-1%
153 271
-4%
153 225
0%
165 894
+8%
165 773
0%
174 702
+5%
179 204
+3%
174 240
-3%
186 376
+7%
187 063
+0%
189 949
+2%
188 171
-1%
197 956
+5%
204 916
+4%
209 510
+2%
205 637
-2%
214 206
+4%
216 586
+1%
214 592
-1%
219 389
+2%
229 029
+4%
231 714
+1%
228 514
-1%
234 332
+3%
235 699
+1%
229 606
-3%
229 584
0%
219 244
-5%
207 523
-5%
222 589
+7%
233 587
+5%
233 882
+0%
236 436
+1%
235 672
0%
237 033
+1%
241 274
+2%
245 830
+2%
253 067
+3%
248 353
-2%
Pre-Tax Income
Interest Income Expense
(21 332)
(20 886)
(20 325)
(20 110)
(20 244)
(20 954)
(20 226)
(19 662)
(19 163)
(18 498)
(17 243)
(16 473)
(15 445)
(14 666)
(13 300)
(12 926)
(11 170)
(10 710)
(9 772)
(9 718)
(9 793)
(10 040)
(9 040)
(8 500)
(7 360)
(6 091)
6 154
6 385
6 223
6 466
(5 693)
(5 326)
(4 091)
(2 817)
(1 030)
(702)
224
3 208
4 533
4 744
6 744
Non-Reccuring Items
(18 105)
(16 861)
(16 196)
(18 226)
(18 244)
(8 389)
(8 963)
(7 872)
(7 415)
(13 336)
(13 840)
(12 553)
(12 944)
(17 127)
(16 222)
(17 340)
(17 101)
(11 209)
(11 600)
(11 800)
(21 361)
(11 032)
(11 634)
(6 966)
(6 687)
(14 277)
(13 702)
(18 632)
(11 332)
(12 929)
(13 120)
(13 272)
(16 287)
(8 984)
(8 769)
(8 179)
(3 831)
(11 034)
(10 733)
(11 518)
(11 491)
Gain/Loss on Disposition of Assets
23
17
22
18
18
0
90
90
92
0
21
21
50
12
0
52
(194)
(180)
0
(216)
(3 709)
(3 648)
(3 648)
(3 649)
(289)
(1 852)
(1 517)
(1 317)
0
536
200
82
82
97
0
16
16
14
15
2 512
2 498
Total Other Income
(8 855)
(7 620)
(7 541)
(7 361)
(6 788)
(5 885)
(5 341)
(4 449)
(4 454)
(6 853)
(7 034)
(7 246)
(6 947)
(5 767)
(4 395)
(4 377)
(4 248)
(7 094)
(8 343)
(8 176)
(9 015)
(6 111)
(6 284)
(6 690)
(7 657)
(6 303)
(5 510)
(4 472)
(3 540)
(2 958)
(2 812)
(2 963)
(2 991)
(3 525)
(3 720)
(3 933)
(3 836)
(3 126)
(3 198)
(3 068)
(3 132)
Pre-Tax Income
114 820
N/A
115 121
+0%
114 985
0%
107 592
-6%
107 967
+0%
130 666
+21%
131 333
+1%
142 809
+9%
148 264
+4%
135 553
-9%
148 280
+9%
150 812
+2%
154 663
+3%
150 623
-3%
164 039
+9%
170 325
+4%
176 797
+4%
176 444
0%
184 491
+5%
186 676
+1%
170 714
-9%
188 558
+10%
198 423
+5%
205 909
+4%
206 521
+0%
205 809
0%
221 124
+7%
211 570
-4%
220 935
+4%
210 359
-5%
186 099
-12%
201 111
+8%
210 300
+5%
218 653
+4%
222 917
+2%
222 874
0%
229 606
+3%
230 336
+0%
236 447
+3%
245 737
+4%
242 972
-1%
Net Income
Tax Provision
(39 914)
(42 603)
(42 368)
(39 200)
(39 214)
(47 445)
(46 633)
(49 955)
(51 042)
(44 729)
(47 954)
(47 868)
(48 372)
(43 628)
(47 185)
(49 144)
(50 874)
(55 918)
(58 601)
(60 929)
(59 976)
(58 456)
(61 452)
(62 609)
(62 861)
(64 812)
(70 470)
(66 665)
(64 445)
(68 970)
(61 014)
(65 750)
(68 262)
(68 201)
(68 758)
(69 475)
(72 551)
(68 410)
(70 531)
(71 938)
(71 058)
Income from Continuing Operations
74 906
72 518
72 617
68 392
68 753
83 221
84 700
92 854
97 222
90 824
100 326
102 944
106 291
106 995
116 854
121 181
125 923
120 526
125 890
125 747
110 738
130 102
136 971
143 300
143 660
140 997
150 654
144 905
156 490
141 389
125 085
135 361
142 038
150 452
154 159
153 399
157 055
161 926
165 916
173 799
171 914
Income to Minority Interest
(2 588)
(2 820)
(2 566)
(2 648)
(2 890)
(2 820)
(2 971)
(3 049)
(2 838)
(3 026)
(3 096)
(3 120)
(3 269)
(3 506)
(3 731)
(2 865)
(2 157)
(794)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
72 317
N/A
69 697
-4%
70 050
+1%
65 744
-6%
65 862
+0%
80 566
+22%
81 727
+1%
89 804
+10%
94 383
+5%
87 797
-7%
97 230
+11%
99 824
+3%
103 021
+3%
103 488
+0%
113 123
+9%
118 314
+5%
123 765
+5%
119 731
-3%
125 888
+5%
125 746
0%
110 737
-12%
130 102
+17%
136 972
+5%
143 301
+5%
143 660
+0%
140 997
-2%
150 654
+7%
144 904
-4%
156 490
+8%
141 389
-10%
125 085
-12%
135 361
+8%
142 039
+5%
150 452
+6%
154 158
+2%
153 399
0%
157 055
+2%
161 925
+3%
165 915
+2%
173 799
+5%
171 912
-1%
EPS (Diluted)
152.56
N/A
147.04
-4%
147.78
+1%
138.7
-6%
138.94
+0%
169.97
+22%
172.43
+1%
189.47
+10%
199.13
+5%
185.23
-7%
205.13
+11%
210.61
+3%
217.35
+3%
218.34
+0%
238.67
+9%
249.62
+5%
261.1
+5%
252.62
-3%
265.58
+5%
265.28
0%
233.65
-12%
274.51
+17%
289
+5%
302.36
+5%
303.12
+0%
297.5
-2%
317.88
+7%
305.74
-4%
330.19
+8%
298.33
-10%
263.93
-12%
285.61
+8%
299.7
+5%
317.45
+6%
325.27
+2%
323.67
0%
331.38
+2%
341.66
+3%
350.08
+2%
366.71
+5%
362.73
-1%

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 134,200+ 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.