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

Basic

  • Market Cap

    ¥2,137.94B

  • EV

    ¥5,946.58B

  • Shares Out

    473.94M

  • Revenue

    ¥967.48B

  • Employees

    12,957

Margins

  • Gross

    33.64%

  • EBITDA

    32.66%

  • Operating

    25.67%

  • Pre-Tax

    25.11%

  • Net

    17.77%

  • FCF

    -30.24%

Returns (5Yr Avg)

  • ROA

    2.61%

  • ROTA

    10.8%

  • ROE

    10.33%

  • ROCE

    4.73%

  • ROIC

    3%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥4,771.82

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥214.17B

  • Net Debt

    ¥3,808.64B

  • Debt/Equity

    2.03

  • EBIT/Interest

    13.9

Growth (CAGR)

  • Rev 3Yr

    0.56%

  • Rev 5Yr

    -0.72%

  • Rev 10Yr

    1.82%

  • Dil EPS 3Yr

    3.18%

  • Dil EPS 5Yr

    9.26%

  • Dil EPS 10Yr

    9.17%

  • Rev Fwd 2Yr

    3.98%

  • EBITDA Fwd 2Yr

    6.37%

  • EPS Fwd 2Yr

    7.55%

  • EPS LT Growth Est

    4.42%

Dividends

  • Yield

  • Payout

    7.72%

  • DPS

    ¥28

  • DPS Growth 3Yr

    -9.68%

  • DPS Growth 5Yr

    14.01%

  • DPS Growth 10Yr

    3.42%

  • DPS Growth Fwd 2Yr

    12.66%

Select a metric from the list below to chart it

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

1,013,512

917,472

939,430

939,904

967,477

Total Revenues % Chg.

6.8%

0%

-9.5%

2.4%

0.1%

4.6%

Cost of Goods Sold, Total

711,052

691,832

629,564

636,987

625,452

642,010

Gross Profit

302,177

321,680

287,908

302,443

314,452

325,467

Selling General & Admin Expenses, Total

81,749

87,342

68,663

68,533

73,178

77,114

Provision for Bad Debts

9

-4,818

27

Other Operating Expenses, Total

81,758

82,524

68,663

68,560

73,178

77,114

Operating Income

220,419

239,156

219,245

233,883

241,274

248,353

Interest Expense, Total

-20,184

-19,186

-18,317

-18,033

-17,576

-17,864

Interest And Investment Income

10,065

11,678

11,835

12,791

16,079

20,058

Net Interest Expenses

-10,119

-7,508

-6,482

-5,242

-1,497

2,194

Currency Exchange Gains (Loss)

68

145

Other Non Operating Income (Expenses)

-6,111

-6,303

-2,959

-3,526

-3,127

-3,134

EBT, Excl. Unusual Items

204,257

225,345

209,949

225,115

236,650

247,413

Gain (Loss) On Sale Of Investments

-1,093

-6,421

12,314

1,265

4,492

4,493

Gain (Loss) On Sale Of Assets

-3,648

-1,852

536

97

14

2,498

Asset Writedown

-9,855

-11,226

-11,766

-7,467

-9,841

-10,094

Other Unusual Items

-73

-37

-674

-357

-980

-1,340

EBT, Incl. Unusual Items

189,588

205,809

210,359

218,653

230,335

242,970

Income Tax Expense

58,771

64,812

68,970

68,201

68,410

71,058

Earnings From Continuing Operations

130,817

140,997

141,389

150,452

161,925

171,912

Minority Interest

Net Income

130,817

140,997

141,389

150,452

161,925

171,912

Net Income to Common Incl Extra Items

130,817

140,997

141,389

150,452

161,925

171,912

Net Income to Common Excl. Extra Items

130,817

140,997

141,389

150,452

161,925

171,912

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

297.5

298.3

317.5

341.7

362.7

EPS Diluted

276

297.5

298.3

317.5

341.7

362.7

EBITDA

266,731

288,130

277,057

294,528

305,909

315,980.5