Sumitomo Realty & Development Co., Ltd. Website

Sumitomo Realty & Development Co., Ltd.

TSE-8830

Basic

  • Market Cap

    ¥2,323.72B

  • EV

    ¥6,181.37B

  • Shares Out

    473.94M

  • Revenue

    ¥967.69B

  • Employees

Margins

  • Gross

    34.34%

  • EBITDA

  • Operating

    26.32%

  • Pre-Tax

    26.17%

  • Net

    18.31%

  • FCF

Returns (5Yr Avg)

  • ROA

    2.68%

  • ROTA

    10.46%

  • ROE

    10.03%

  • ROCE

    4.7%

  • ROIC

    3%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥6,083

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥103.91B

  • Net Debt

    ¥3,857.65B

  • Debt/Equity

    1.93

  • EBIT/Interest

    14.18

Growth (CAGR)

  • Rev 3Yr

  • Rev 5Yr

  • Rev 10Yr

    2.18%

  • Dil EPS 3Yr

  • Dil EPS 5Yr

  • Dil EPS 10Yr

    9.78%

  • Rev Fwd 2Yr

    3.83%

  • EBITDA Fwd 2Yr

    6.68%

  • EPS Fwd 2Yr

    5.97%

  • EPS LT Growth Est

    3.78%

Dividends

  • Yield

  • Payout

    16.05%

  • DPS

    ¥60

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

    11.61%

  • DPS Growth Fwd 2Yr

    14.58%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

1,013,512

917,472

939,430

939,904

967,692

Total Revenues % Chg.

0%

-9.5%

2.4%

0.1%

3%

Cost of Goods Sold, Total

691,832

629,564

636,987

625,452

635,342

Gross Profit

321,680

287,908

302,443

314,452

332,350

Selling General & Admin Expenses, Total

87,342

68,663

68,533

73,178

77,682

Provision for Bad Debts

-4,818

27

Other Operating Expenses, Total

82,524

68,663

68,560

73,178

77,682

Operating Income

239,156

219,245

233,883

241,274

254,668

Interest Expense, Total

-19,186

-18,317

-18,033

-17,576

-17,961

Interest And Investment Income

11,678

11,835

12,791

16,079

20,236

Net Interest Expenses

-7,508

-6,482

-5,242

-1,497

2,275

Currency Exchange Gains (Loss)

145

Other Non Operating Income (Expenses)

-6,303

-2,959

-3,526

-3,127

-3,832

EBT, Excl. Unusual Items

225,345

209,949

225,115

236,650

253,111

Gain (Loss) On Sale Of Investments

-6,421

12,314

1,265

4,492

8,730

Gain (Loss) On Sale Of Assets

-1,852

536

97

14

161

Asset Writedown

-11,226

-11,766

-7,467

-9,841

-7,422

Other Unusual Items

-37

-674

-357

-980

-1,317

EBT, Incl. Unusual Items

205,809

210,359

218,653

230,335

253,263

Income Tax Expense

64,812

68,970

68,201

68,410

76,092

Earnings From Continuing Operations

140,997

141,389

150,452

161,925

177,171

Minority Interest

Net Income

140,997

141,389

150,452

161,925

177,171

Net Income to Common Incl Extra Items

140,997

141,389

150,452

161,925

177,171

Net Income to Common Excl. Extra Items

140,997

141,389

150,452

161,925

177,171

Total Shares Outstanding

473.9

473.9

473.9

473.9

473.9

Weighted Avg. Shares Outstanding

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

EPS

297.5

298.3

317.5

341.7

373.8

EPS Diluted

297.5

298.3

317.5

341.7

373.8

EBITDA

288,130

277,057

294,528

305,909

Effective Tax Rate

31.5%

32.8%

31.2%

29.7%

30%