Sumitomo Realty & Development Co Ltd
TSE:8830

Watchlist Manager
Sumitomo Realty & Development Co Ltd Logo
Sumitomo Realty & Development Co Ltd
TSE:8830
Watchlist
Price: 4 567 JPY 1% Market Closed
Market Cap: 2.2T JPY
Have any thoughts about
Sumitomo Realty & Development Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Sumitomo Realty & Development Co Ltd stock under the Base Case scenario is 5 938.14 JPY. Compared to the current market price of 4 567 JPY, Sumitomo Realty & Development Co Ltd is Undervalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
5 938.14 JPY
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sumitomo Realty & Development Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Sumitomo Realty & Development Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Sumitomo Realty & Development Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Sumitomo Realty & Development Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Sumitomo Realty & Development Co Ltd

Provide an overview of the primary business activities
of Sumitomo Realty & Development Co Ltd.

What unique competitive advantages
does Sumitomo Realty & Development Co Ltd hold over its rivals?

What risks and challenges
does Sumitomo Realty & Development Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Sumitomo Realty & Development Co Ltd.

Provide P/S
for Sumitomo Realty & Development Co Ltd.

Provide P/E
for Sumitomo Realty & Development Co Ltd.

Provide P/OCF
for Sumitomo Realty & Development Co Ltd.

Provide P/FCFE
for Sumitomo Realty & Development Co Ltd.

Provide P/B
for Sumitomo Realty & Development Co Ltd.

Provide EV/S
for Sumitomo Realty & Development Co Ltd.

Provide EV/GP
for Sumitomo Realty & Development Co Ltd.

Provide EV/EBITDA
for Sumitomo Realty & Development Co Ltd.

Provide EV/EBIT
for Sumitomo Realty & Development Co Ltd.

Provide EV/OCF
for Sumitomo Realty & Development Co Ltd.

Provide EV/FCFF
for Sumitomo Realty & Development Co Ltd.

Provide EV/IC
for Sumitomo Realty & Development Co Ltd.

Show me price targets
for Sumitomo Realty & Development Co Ltd made by professional analysts.

What are the Revenue projections
for Sumitomo Realty & Development Co Ltd?

How accurate were the past Revenue estimates
for Sumitomo Realty & Development Co Ltd?

What are the Net Income projections
for Sumitomo Realty & Development Co Ltd?

How accurate were the past Net Income estimates
for Sumitomo Realty & Development Co Ltd?

What are the EPS projections
for Sumitomo Realty & Development Co Ltd?

How accurate were the past EPS estimates
for Sumitomo Realty & Development Co Ltd?

What are the EBIT projections
for Sumitomo Realty & Development Co Ltd?

How accurate were the past EBIT estimates
for Sumitomo Realty & Development Co Ltd?

Compare the revenue forecasts
for Sumitomo Realty & Development Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sumitomo Realty & Development Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sumitomo Realty & Development Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sumitomo Realty & Development Co Ltd compared to its peers.

Compare the P/E ratios
of Sumitomo Realty & Development Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Sumitomo Realty & Development Co Ltd with its peers.

Analyze the financial leverage
of Sumitomo Realty & Development Co Ltd compared to its main competitors.

Show all profitability ratios
for Sumitomo Realty & Development Co Ltd.

Provide ROE
for Sumitomo Realty & Development Co Ltd.

Provide ROA
for Sumitomo Realty & Development Co Ltd.

Provide ROIC
for Sumitomo Realty & Development Co Ltd.

Provide ROCE
for Sumitomo Realty & Development Co Ltd.

Provide Gross Margin
for Sumitomo Realty & Development Co Ltd.

Provide Operating Margin
for Sumitomo Realty & Development Co Ltd.

Provide Net Margin
for Sumitomo Realty & Development Co Ltd.

Provide FCF Margin
for Sumitomo Realty & Development Co Ltd.

Show all solvency ratios
for Sumitomo Realty & Development Co Ltd.

Provide D/E Ratio
for Sumitomo Realty & Development Co Ltd.

Provide D/A Ratio
for Sumitomo Realty & Development Co Ltd.

Provide Interest Coverage Ratio
for Sumitomo Realty & Development Co Ltd.

Provide Altman Z-Score Ratio
for Sumitomo Realty & Development Co Ltd.

Provide Quick Ratio
for Sumitomo Realty & Development Co Ltd.

Provide Current Ratio
for Sumitomo Realty & Development Co Ltd.

Provide Cash Ratio
for Sumitomo Realty & Development Co Ltd.

What is the historical Revenue growth
over the last 5 years for Sumitomo Realty & Development Co Ltd?

What is the historical Net Income growth
over the last 5 years for Sumitomo Realty & Development Co Ltd?

What is the current Free Cash Flow
of Sumitomo Realty & Development Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sumitomo Realty & Development Co Ltd.

Business Breakdown

Sumitomo Realty & Development Co., Ltd. is a prominent player in Japan's real estate market, embodying a rich legacy that dates back to its establishment in 1896. With a strong focus on residential and commercial property development, the company has successfully navigated the fluctuating landscapes of economic cycles and market demands. Its commitment to quality and innovation has led to the creation of iconic skyscrapers and development projects, including the renowned Shinjuku Sumitomo Building in Tokyo. By leveraging its expertise in urban planning and development, Sumitomo Realty not only enhances the residential landscape but also contributes significantly to the economic vitality of t...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sumitomo Realty & Development Co Ltd

Current Assets 982B
Cash & Short-Term Investments 74.1B
Receivables 18.8B
Other Current Assets 889.1B
Non-Current Assets 5.7T
Long-Term Investments 887.5B
PP&E 4.6T
Intangibles 71.9B
Other Non-Current Assets 130.2B
Current Liabilities 805.2B
Accounts Payable 25.3B
Accrued Liabilities 4B
Short-Term Debt 187.7B
Other Current Liabilities 588.3B
Non-Current Liabilities 3.7T
Long-Term Debt 3.3T
Other Non-Current Liabilities 342.7B
Efficiency

Earnings Waterfall
Sumitomo Realty & Development Co Ltd

Revenue
1T JPY
Cost of Revenue
-661.6B JPY
Gross Profit
340.5B JPY
Operating Expenses
-79.6B JPY
Operating Income
260.8B JPY
Other Expenses
-80.1B JPY
Net Income
180.7B JPY

Free Cash Flow Analysis
Sumitomo Realty & Development Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Sumitomo Realty & Development Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Years Revenue Growth
49/100
Profitability
Score

Sumitomo Realty & Development Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Sumitomo Realty & Development Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Short-Term Solvency
Average D/E
42/100
Solvency
Score

Sumitomo Realty & Development Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Sumitomo Realty & Development Co Ltd

Wall Street analysts forecast Sumitomo Realty & Development Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Sumitomo Realty & Development Co Ltd is 5 916.93 JPY with a low forecast of 4 484.4 JPY and a high forecast of 7 791 JPY.

Lowest
Price Target
4 484.4 JPY
2% Downside
Average
Price Target
5 916.93 JPY
30% Upside
Highest
Price Target
7 791 JPY
71% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Sumitomo Realty & Development Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Sumitomo Realty & Development Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Sumitomo Realty & Development Co Ltd Logo
Sumitomo Realty & Development Co Ltd

Country

Japan

Industry

Real Estate

Market Cap

2.2T JPY

Dividend Yield

1.45%

Description

Sumitomo Realty & Development Co., Ltd. engages in the real estate business. The company is headquartered in Shinjuku, Tokyo-To and currently employs 13,530 full-time employees. The firm operates in five business segments. The Real Estate Leasing segment is engaged in the development, leasing and management of office buildings and condominiums. This segment also operates hotels and leases event halls and conference rooms. The Real Estate Sales segment is engaged in development and sale of condominiums, buildings, detached houses, housing land and other properties. The Completed Work segment is engaged in the construction contract of detached houses and building works. The Real Estate Distribution segment provides brokerage and sales agency services for real estate purchasing and sale. The Other segment is engaged in the operation of fitness clubs and catering.

Contact

TOKYO-TO
Shinjuku
Shinjuku NS Bldg., 2-4-1, Nishi-Shinjuku
+81333461054.0
www.sumitomo-rd.co.jp

IPO

1970-10-01

Employees

13 530

Officers

Executive MD, CEO, President, Head of Building Development Division & Representative Director
Mr. Kojun Nishima
Executive MD, Deputy President, Head of Residential Business Division & Representative Director
Mr. Masato Kobayashi
Head of Corporate Planning Division, Executive Managing Director, Deputy President & Director
Mr. Yoshiyuki Odai
Investor Relations
Ms. Nozomi Saito
Senior Managing Executive Officer, Head of Urban Property Development Division & Director
Mr. Hisatoshi Katayama
Senior Managing Executive Officer, Head of Remodeling Business Division & Director
Mr. Hiroshi Kato
Show More
Managing Executive Officer
Mr. Hiroyuki Hashizume
Senior Managing Executive Officer
Ryuzo Amemiya
Show Less

See Also

Discover More
What is the Intrinsic Value of one Sumitomo Realty & Development Co Ltd stock?

The intrinsic value of one Sumitomo Realty & Development Co Ltd stock under the Base Case scenario is 5 938.14 JPY.

Is Sumitomo Realty & Development Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 567 JPY, Sumitomo Realty & Development Co Ltd is Undervalued by 23%.

Back to Top