Stock 1949 SUMITOMO DENSETSU CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sumitomo Densetsu Co.,Ltd.

Equities

1949

JP3407800006

Construction & Engineering

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-17 am EDT 		5-day change 1st Jan Change
3,480 JPY -0.57% Intraday chart for Sumitomo Densetsu Co.,Ltd. -5.95% +26.91%
May. 10 Tranche Update on Sumitomo Densetsu Co.,Ltd.'s Equity Buyback Plan announced on May 9, 2024. CI
May. 10 Sumitomo Densetsu Co.,Ltd.'s Equity Buyback announced on May 9, 2024, has closed with 250,000 shares, representing 0.71% for ¥956.25 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 66,820 79,093 85,706 78,831 90,427 122,378 - -
Enterprise Value (EV) 1 45,196 51,862 48,711 26,321 38,397 119,177 122,378 122,378
P/E ratio 12.6 x 8.09 x 10.6 x 8.65 x 9.64 x 11.8 x 12.3 x 12.2 x
Yield 3.19% 3.15% 3.07% 3.86% 3.68% 3.15% 3.28% 3.33%
Capitalization / Revenue 0.43 x 0.46 x 0.56 x 0.47 x 0.52 x 0.64 x 0.61 x 0.6 x
EV / Revenue 0.43 x 0.46 x 0.56 x 0.47 x 0.52 x 0.64 x 0.61 x 0.6 x
EV / EBITDA - - - - - - - -
EV / FCF 23,898,505 x 10,886,901 x 6,992,445 x - 47,468,324 x 20,751,655 x - -
FCF Yield 0% 0% 0% - 0% 0% - -
Price to Book 0.97 x 1.09 x 1.03 x 0.88 x 0.95 x 1.13 x - -
Nbr of stocks (in thousands) 35,581 35,580 35,578 35,398 35,406 35,166 - -
Reference price 2 1,878 2,223 2,409 2,227 2,554 3,480 3,480 3,480
Announcement Date 5/9/19 5/18/20 5/11/21 5/10/22 5/11/23 5/9/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 157,016 172,910 154,053 167,594 175,120 185,524 200,000 203,000
EBITDA - - - - - - - -
EBIT 1 10,952 13,581 11,319 13,005 13,461 12,548 14,000 14,200
Operating Margin 6.98% 7.85% 7.35% 7.76% 7.69% 6.76% 7% 7%
Earnings before Tax (EBT) 1 8,234 14,866 11,937 14,020 14,694 14,687 15,000 15,200
Net income 1 5,292 9,772 8,048 9,140 9,384 10,060 10,000 10,100
Net margin 3.37% 5.65% 5.22% 5.45% 5.36% 5.42% 5% 4.98%
EPS 2 148.7 274.7 226.2 257.4 265.0 284.1 282.4 285.2
Free Cash Flow 2,796 7,265 12,257 - 1,905 5,743 - -
FCF margin 1.78% 4.2% 7.96% - 1.09% 3.1% - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 52.83% 74.35% 152.3% - 20.3% 57.09% - -
Dividend per Share 2 60.00 70.00 74.00 86.00 94.00 106.0 114.0 116.0
Announcement Date 5/9/19 5/18/20 5/11/21 5/10/22 5/11/23 5/9/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2026 S1
Net sales 1 76,608 96,302 70,759 83,294 41,071 72,850 40,479 54,265 94,744 37,091 44,407 81,498 40,424 53,198 93,622 35,349 44,539 79,888 46,893 58,743 105,636 - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 6,399 7,182 5,334 5,985 3,281 4,990 2,730 5,285 8,015 2,066 3,241 5,307 2,483 5,671 8,154 585 2,526 3,111 2,888 6,549 9,437 13,461 3,111
Operating Margin 8.35% 7.46% 7.54% 7.19% 7.99% 6.85% 6.74% 9.74% 8.46% 5.57% 7.3% 6.51% 6.14% 10.66% 8.71% 1.65% 5.67% 3.89% 6.16% 11.15% 8.93% - -
Earnings before Tax (EBT) 1 6,777 8,089 5,660 6,277 3,548 5,480 2,952 5,588 8,540 2,420 3,653 6,073 2,748 5,873 8,621 863 2,978 3,841 3,048 7,798 10,846 - -
Net income 1 4,434 5,338 3,721 4,327 2,305 3,566 1,901 3,673 5,574 1,470 2,317 3,787 1,472 4,125 5,597 364 2,095 2,459 2,027 5,574 7,601 - -
Net margin 5.79% 5.54% 5.26% 5.19% 5.61% 4.89% 4.7% 6.77% 5.88% 3.96% 5.22% 4.65% 3.64% 7.75% 5.98% 1.03% 4.7% 3.08% 4.32% 9.49% 7.2% - -
EPS 124.6 - 104.6 - - 100.2 53.61 - - 41.54 - 107.0 41.57 - - 10.29 - 69.46 57.24 - - - -
Dividend per Share 30.00 - 35.00 - - 37.00 - - - - - 43.00 - - - - - 47.00 - - - - -
Announcement Date 10/31/19 5/18/20 10/30/20 5/11/21 10/29/21 10/29/21 1/31/22 5/10/22 5/10/22 7/29/22 10/31/22 10/31/22 1/31/23 5/11/23 5/11/23 7/31/23 10/31/23 10/31/23 1/31/24 5/9/24 5/9/24 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 21,624 27,231 36,995 52,510 52,030 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,796 7,265 12,257 - 1,905 5,743 - -
ROE (net income / shareholders' equity) 7.9% 13.8% 10.3% 10.6% 10.2% 10% - -
ROA (Net income/ Total Assets) 9.02% 10.6% 8.38% 9.03% 8.9% 7.84% - -
Assets 1 58,649 92,375 96,095 101,187 105,491 128,246 - -
Book Value Per Share 1,926 2,048 2,332 2,527 2,681 2,988 - -
Cash Flow per Share 169.0 300.0 254.0 287.0 297.0 320.0 - -
Capex 1 1,957 1,065 2,392 2,319 3,189 2,771 900 900
Capex / Sales 1.25% 0.62% 1.55% 1.38% 1.82% 1.49% 0.45% 0.44%
Announcement Date 5/9/19 5/18/20 5/11/21 5/10/22 5/11/23 5/9/24 - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Sumitomo Densetsu Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
SUMITOMO DENSETSU CO.,LTD. Stock Sumitomo Densetsu Co.,Ltd.
+26.91% 787M
VINCI Stock VINCI
+1.19% 71.36B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
-1.78% 56.93B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+22.52% 38.71B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+21.83% 33.77B
FERROVIAL SE Stock Ferrovial SE
+12.11% 29.48B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+20.42% 21.93B
WSP GLOBAL INC. Stock WSP Global Inc.
+11.86% 19.04B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+39.66% 17.99B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+75.63% 17.78B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. 1949 Stock
  4. Financials Sumitomo Densetsu Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW