Sumco Corp
TSE:3436

Watchlist Manager
Sumco Corp Logo
Sumco Corp
TSE:3436
Watchlist
Price: 1 475 JPY 2.79%
Market Cap: 515.8B JPY
Have any thoughts about
Sumco Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

403.6B
-1%
Revenue
Growth Rates:
1 Year
-11%
3 Years
+34%
5 Years
+25%
7 Years
+74%
10 Years
+159%
46.2B
-16%
Operating Income
Growth Rates:
1 Year
-57%
3 Years
+27%
5 Years
-32%
7 Years
+84%
10 Years
+194%
26.9B
-14%
Net Income
Growth Rates:
1 Year
-70%
3 Years
+7%
5 Years
-50%
7 Years
+93%
10 Years
+271%

Earnings Waterfall
Sumco Corp

Revenue
403.6B JPY
Cost of Revenue
-321.4B JPY
Gross Profit
82.1B JPY
Operating Expenses
-35.9B JPY
Operating Income
46.2B JPY
Other Expenses
-19.4B JPY
Net Income
26.9B JPY

Income Statement
Sumco Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024 Jun-2024
Revenue
Revenue
155 752
N/A
167 455
+8%
225 319
+35%
234 803
+4%
239 371
+2%
239 853
+0%
236 826
-1%
228 190
-4%
216 967
-5%
210 253
-3%
211 361
+1%
219 777
+4%
232 140
+6%
246 350
+6%
260 627
+6%
277 721
+7%
295 656
+6%
312 678
+6%
325 059
+4%
329 873
+1%
322 523
-2%
311 114
-4%
299 460
-4%
289 601
-3%
290 115
+0%
289 694
0%
291 333
+1%
295 028
+1%
301 969
+2%
317 051
+5%
335 674
+6%
360 184
+7%
385 308
+7%
414 869
+8%
441 083
+6%
450 582
+2%
454 330
+1%
438 276
-4%
425 941
-3%
409 507
-4%
403 555
-1%
Gross Profit
Cost of Revenue
(122 802)
(130 264)
(175 485)
(180 493)
(182 636)
(182 578)
(182 272)
(179 165)
(175 128)
(173 755)
(173 092)
(176 742)
(182 051)
(186 666)
(192 512)
(197 350)
(202 055)
(206 680)
(210 960)
(215 488)
(216 464)
(219 483)
(221 311)
(220 250)
(222 810)
(225 092)
(226 161)
(232 182)
(238 235)
(244 583)
(255 555)
(264 578)
(274 705)
(287 056)
(297 728)
(303 818)
(312 431)
(311 754)
(317 690)
(318 687)
(321 421)
Gross Profit
32 950
N/A
37 191
+13%
49 834
+34%
54 310
+9%
56 735
+4%
57 275
+1%
54 554
-5%
49 025
-10%
41 839
-15%
36 498
-13%
38 269
+5%
43 035
+12%
50 089
+16%
59 684
+19%
68 115
+14%
80 371
+18%
93 601
+16%
105 998
+13%
114 099
+8%
114 385
+0%
106 059
-7%
91 631
-14%
78 149
-15%
69 351
-11%
67 305
-3%
64 602
-4%
65 172
+1%
62 846
-4%
63 734
+1%
72 468
+14%
80 119
+11%
95 606
+19%
110 603
+16%
127 813
+16%
143 355
+12%
146 764
+2%
141 899
-3%
126 522
-11%
108 251
-14%
90 820
-16%
82 134
-10%
Operating Income
Operating Expenses
(17 195)
(17 341)
(24 192)
(24 876)
(25 350)
(25 958)
(25 107)
(26 864)
(26 592)
(26 028)
(24 223)
(24 534)
(24 916)
(25 430)
(26 030)
(26 763)
(27 644)
(28 460)
(28 934)
(39 859)
(38 543)
(38 259)
(27 513)
(26 887)
(27 145)
(26 734)
(27 275)
(27 223)
(27 287)
(27 832)
(28 576)
(29 981)
(31 029)
(32 872)
(33 672)
(34 559)
(35 181)
(34 915)
(35 171)
(35 446)
(35 893)
Selling, General & Administrative
(16 623)
(17 341)
(19 023)
(24 876)
(25 349)
(25 956)
(19 305)
(24 820)
(24 549)
(23 983)
(18 592)
(24 533)
(24 914)
(25 431)
(20 559)
(26 761)
(27 642)
(28 457)
(23 271)
(28 992)
(28 541)
(28 256)
(22 297)
(26 885)
(27 041)
(26 632)
(22 417)
(27 223)
(27 286)
(27 829)
(22 992)
(29 981)
(31 030)
(32 874)
(27 116)
(34 558)
(35 179)
(34 912)
(26 990)
(35 021)
(35 017)
Research & Development
0
0
(5 168)
0
0
0
(5 801)
0
0
0
(5 630)
0
0
0
(5 469)
0
0
0
(5 661)
0
0
0
(5 215)
0
0
0
(4 857)
0
0
0
(5 584)
0
0
0
(6 555)
0
0
0
(8 180)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(425)
(875)
Other Operating Expenses
(572)
0
(1)
0
0
(2)
(1)
(2 044)
(2 043)
(2 045)
(1)
(1)
(2)
1
(2)
(2)
0
(3)
(2)
(10 867)
(10 002)
(10 003)
(1)
(2)
(104)
(102)
(1)
0
0
(3)
0
0
1
0
(1)
(1)
0
(3)
(1)
0
(1)
Operating Income
15 755
N/A
19 850
+26%
25 642
+29%
29 434
+15%
31 385
+7%
31 317
0%
29 447
-6%
22 161
-25%
15 247
-31%
10 470
-31%
14 046
+34%
18 501
+32%
25 173
+36%
34 254
+36%
42 085
+23%
53 608
+27%
65 957
+23%
77 538
+18%
85 165
+10%
74 526
-12%
67 516
-9%
53 372
-21%
50 636
-5%
42 464
-16%
40 160
-5%
37 868
-6%
37 897
+0%
35 623
-6%
36 447
+2%
44 636
+22%
51 543
+15%
65 625
+27%
79 574
+21%
94 941
+19%
109 683
+16%
112 205
+2%
106 718
-5%
91 607
-14%
73 080
-20%
55 374
-24%
46 241
-16%
Pre-Tax Income
Interest Income Expense
(3 387)
(2 842)
(3 412)
(3 115)
(2 901)
(2 889)
(3 183)
(3 486)
(3 485)
(3 735)
(4 144)
(5 534)
(5 680)
(5 350)
(4 858)
(3 145)
(1 762)
(1 332)
(768)
(200)
(718)
(971)
(1 537)
(1 738)
(2 352)
(2 425)
(2 341)
(2 309)
(2 029)
(1 822)
(1 150)
(488)
1 135
4 158
3 233
3 231
2 169
(240)
(1 304)
(1 744)
(1 977)
Non-Reccuring Items
0
0
0
0
0
0
(2 043)
0
0
0
0
0
0
0
0
0
0
(865)
(10 865)
0
52
917
917
814
0
0
0
0
0
0
0
0
0
0
0
19 633
19 633
19 633
20 084
0
0
Gain/Loss on Disposition of Assets
149
156
(327)
0
0
0
323
0
0
0
0
0
0
0
0
(478)
(638)
(861)
(1 059)
0
0
0
(532)
0
0
0
(475)
(224)
(441)
(681)
(915)
(894)
(1 116)
(1 006)
(1 100)
(1 313)
(1 147)
(1 172)
(1 201)
0
0
Total Other Income
(791)
(366)
23
(953)
(1 572)
(1 006)
(726)
347
1 023
415
17
(207)
(144)
(383)
(518)
(517)
(492)
(163)
(271)
(1 314)
(1 103)
(826)
(256)
537
433
167
569
98
(13)
193
1 629
1 126
1 479
1 242
(477)
1 317
1 649
2 176
2 052
717
276
Pre-Tax Income
11 726
N/A
16 798
+43%
21 926
+31%
25 366
+16%
26 912
+6%
27 422
+2%
23 818
-13%
19 022
-20%
12 785
-33%
7 150
-44%
9 919
+39%
12 760
+29%
19 349
+52%
28 521
+47%
36 709
+29%
49 468
+35%
63 065
+27%
74 317
+18%
72 202
-3%
73 012
+1%
65 747
-10%
52 492
-20%
49 228
-6%
42 077
-15%
38 241
-9%
35 610
-7%
35 650
+0%
33 188
-7%
33 964
+2%
42 326
+25%
51 107
+21%
65 369
+28%
81 072
+24%
99 335
+23%
111 339
+12%
135 073
+21%
129 022
-4%
112 004
-13%
92 711
-17%
54 347
-41%
44 540
-18%
Net Income
Tax Provision
(2 045)
(1 970)
(2 579)
(3 161)
(3 610)
(4 046)
(416)
244
1 128
2 427
(1 144)
(1 682)
(2 394)
(4 585)
(4 489)
(6 374)
(8 559)
(10 652)
(1 695)
(2 396)
(2 598)
(1 181)
(11 284)
(10 064)
(8 287)
(7 467)
(7 005)
(5 865)
(6 118)
(6 928)
(6 684)
(11 637)
(17 785)
(23 367)
(29 519)
(30 969)
(29 761)
(25 367)
(20 346)
(15 642)
(11 756)
Income from Continuing Operations
9 681
14 828
19 347
22 205
23 302
23 376
23 402
19 266
13 913
9 577
8 775
11 078
16 955
23 936
32 220
43 094
54 506
63 665
70 507
70 616
63 149
51 311
37 944
32 013
29 954
28 143
28 645
27 323
27 846
35 398
44 423
53 732
63 287
75 968
81 820
104 104
99 261
86 637
72 365
38 705
32 784
Income to Minority Interest
(1 597)
(2 075)
(3 057)
(3 573)
(3 922)
(4 113)
(3 653)
(3 090)
(2 770)
(2 130)
(2 187)
(2 452)
(3 040)
(4 150)
(5 203)
(6 925)
(8 971)
(10 606)
(11 925)
(11 668)
(9 740)
(7 260)
(4 831)
(3 542)
(3 000)
(2 953)
(3 139)
(2 932)
(2 788)
(3 122)
(3 302)
(4 784)
(7 214)
(10 032)
(11 613)
(11 401)
(10 730)
(9 287)
(8 480)
(7 462)
(5 933)
Net Income (Common)
7 241
N/A
11 910
+64%
15 164
+27%
17 505
+15%
18 812
+7%
18 979
+1%
19 747
+4%
16 452
-17%
11 141
-32%
7 445
-33%
6 588
-12%
8 625
+31%
13 915
+61%
19 786
+42%
27 016
+37%
36 169
+34%
45 533
+26%
53 058
+17%
58 580
+10%
58 947
+1%
53 408
-9%
44 049
-18%
33 112
-25%
28 469
-14%
26 954
-5%
25 189
-7%
25 505
+1%
24 390
-4%
25 057
+3%
32 275
+29%
41 120
+27%
48 947
+19%
56 071
+15%
65 935
+18%
70 205
+6%
92 701
+32%
88 528
-5%
77 348
-13%
63 884
-17%
31 241
-51%
26 851
-14%
EPS (Diluted)
23.66
N/A
38.92
+64%
49.55
+27%
61.42
+24%
63.98
+4%
64.55
+1%
67.77
+5%
56.15
-17%
38.02
-32%
25.4
-33%
22.46
-12%
29.43
+31%
47.49
+61%
67.52
+42%
92.12
+36%
123.44
+34%
155.4
+26%
181.08
+17%
199.74
+10%
200.99
+1%
182.11
-9%
150.2
-18%
112.9
-25%
97.27
-14%
92.57
-5%
86.51
-7%
87.48
+1%
83.84
-4%
86.35
+3%
111.23
+29%
135.86
+22%
139.78
+3%
160.12
+15%
188.29
+18%
200.49
+6%
264.73
+32%
252.96
-4%
221.19
-13%
182.59
-17%
89.33
-51%
76.79
-14%

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
Follow us
Join more than 194,700+ 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.