Sumitomo Realty & Development Co., Ltd. (8830)

Basic

  • Market Cap

    ¥1,978.22B

  • EV

    ¥5,732.73B

  • Shares Out

    473.94M

  • Revenue

    ¥970.28B

  • Employees

    12,957

Margins

  • Gross

    33.87%

  • EBITDA

    33.24%

  • Operating

    26.08%

  • Pre-Tax

    25.33%

  • Net

    17.91%

  • FCF

    -19.69%

Returns (5Yr Avg)

  • ROA

    2.61%

  • ROE

    10.33%

  • ROCE

    4.73%

  • ROIC

    3%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥4,345

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥2,047.26

  • Earnings (Dil)

    ¥366.71

  • FCF

    -¥403.15

  • Book Value

    ¥4,123.33

Growth (CAGR)

  • Rev 3Yr

    0.73%

  • Rev 5Yr

    -0.52%

  • Rev 10Yr

    1.77%

  • Dil EPS 3Yr

    6.25%

  • Dil EPS 5Yr

    6.72%

  • Dil EPS 10Yr

    8.8%

  • Rev Fwd 2Yr

    3.84%

  • EBITDA Fwd 2Yr

    6.04%

  • EPS Fwd 2Yr

    6.88%

  • EPS LT Growth Est

    4.14%

Dividends

  • Yield

    —

  • Payout

    7.64%

  • DPS

    ¥28

  • DPS Growth 3Yr

    -19.66%

  • DPS Growth 5Yr

    14.01%

  • DPS Growth 10Yr

    3.42%

  • DPS Growth Fwd 2Yr

    13.74%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,013,229.0

1,013,512.0

917,472.0

939,430.0

939,904.0

970,276.0

Total Revenues % Chg.

6.8%

0.0%

-9.5%

2.4%

0.1%

4.0%

Cost of Goods Sold, Total

711,052.0

691,832.0

629,564.0

636,987.0

625,452.0

641,622.0

Gross Profit

302,177.0

321,680.0

287,908.0

302,443.0

314,452.0

328,654.0

Selling General & Admin Expenses, Total

81,749.0

87,342.0

68,663.0

68,533.0

73,178.0

75,588.0

Provision for Bad Debts

9.0

-4,818.0

—

27.0

—

—

Other Operating Expenses, Total

81,758.0

82,524.0

68,663.0

68,560.0

73,178.0

75,588.0

Operating Income

220,419.0

239,156.0

219,245.0

233,883.0

241,274.0

253,066.0

Interest Expense, Total

-20,184.0

-19,186.0

-18,317.0

-18,033.0

-17,576.0

-17,980.0

Interest And Investment Income

10,065.0

11,678.0

11,835.0

12,791.0

16,079.0

17,742.0

Net Interest Expenses

-10,119.0

-7,508.0

-6,482.0

-5,242.0

-1,497.0

-238.0

Currency Exchange Gains (Loss)

68.0

—

145.0

—

—

—

Other Non Operating Income (Expenses)

-6,111.0

-6,303.0

-2,959.0

-3,526.0

-3,127.0

-3,067.0

EBT, Excl. Unusual Items

204,257.0

225,345.0

209,949.0

225,115.0

236,650.0

249,761.0

Gain (Loss) On Sale Of Investments

-1,093.0

-6,421.0

12,314.0

1,265.0

4,492.0

4,769.0

Gain (Loss) On Sale Of Assets

-3,648.0

-1,852.0

536.0

97.0

14.0

2,512.0

Asset Writedown

-9,855.0

-11,226.0

-11,766.0

-7,467.0

-9,841.0

-10,342.0

Other Unusual Items

-73.0

-37.0

-674.0

-357.0

-980.0

-963.0

EBT, Incl. Unusual Items

189,588.0

205,809.0

210,359.0

218,653.0

230,335.0

245,737.0

Income Tax Expense

58,771.0

64,812.0

68,970.0

68,201.0

68,410.0

71,938.0

Earnings From Continuing Operations

130,817.0

140,997.0

141,389.0

150,452.0

161,925.0

173,799.0

Minority Interest

—

—

—

—

—

—

Net Income

130,817.0

140,997.0

141,389.0

150,452.0

161,925.0

173,799.0

Net Income to Common Incl Extra Items

130,817.0

140,997.0

141,389.0

150,452.0

161,925.0

173,799.0

Net Income to Common Excl. Extra Items

130,817.0

140,997.0

141,389.0

150,452.0

161,925.0

173,799.0

Total Shares Outstanding

473.9

473.9

473.9

473.9

473.9

473.9

Weighted Avg. Shares Outstanding

473.9

473.9

473.9

473.9

473.9

473.9

Weighted Avg. Shares Outstanding Dil

473.9

473.9

473.9

473.9

473.9

473.9

EPS

276.0

297.5

298.3

317.5

341.7

366.7

EPS Diluted

276.0

297.5

298.3

317.5

341.7

366.7

EBITDA

266,731.0

288,130.0

277,057.0

294,528.0

305,909.0

322,510.0