investorscraft@gmail.com

Intrinsic ValueSumitomo Realty & Development Co., Ltd. (8830.T)

Previous Close¥4,295.00
Intrinsic Value
Upside potential
Previous Close
¥4,295.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sumitomo Realty & Development Co., Ltd. is a leading Japanese real estate company with a diversified business model spanning leasing, sales, construction, brokerage, and ancillary services. The company’s leasing segment, its largest revenue driver, focuses on high-value office buildings, rental apartments, and commercial properties in prime urban locations, benefiting from stable recurring income. Its sales segment capitalizes on Japan’s residential demand, offering condominiums and detached houses, while the construction arm supports vertical integration. The brokerage segment enhances transaction volumes, and ancillary operations like fitness and restaurants provide supplementary cash flows. Operating in a competitive real estate services sector, Sumitomo Realty leverages its strong brand, strategic asset portfolio, and Sumitomo Group affiliations to maintain a dominant position in Tokyo and other key markets. Its integrated approach—combining development, leasing, and sales—ensures resilience across economic cycles, while its focus on premium assets aligns with Japan’s urbanization trends.

Revenue Profitability And Efficiency

Sumitomo Realty reported revenue of JPY 967.7 billion for FY 2024, with net income of JPY 177.2 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 232.0 billion, underscoring efficient cash generation, though capital expenditures of JPY 188.4 billion indicate ongoing investments in property development and upgrades. The company’s diversified segments contribute to stable earnings, with leasing providing predictable income and sales driving cyclical growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 373.83 demonstrates robust earnings power, supported by its asset-heavy model and operational scale. High leverage, with total debt of JPY 3.96 trillion against cash reserves of JPY 103.9 billion, reflects aggressive growth financing but is mitigated by strong cash flows and asset-backed security. Capital efficiency is evident in its ability to monetize developments while maintaining long-term leasing income.

Balance Sheet And Financial Health

Sumitomo Realty’s balance sheet is characterized by significant debt (JPY 3.96 trillion) and substantial real estate assets, typical for the industry. Cash reserves of JPY 103.9 billion provide liquidity, but the debt-to-equity ratio warrants monitoring. The company’s ability to service debt is supported by stable leasing income and a solid market position, though interest rate fluctuations pose a risk.

Growth Trends And Dividend Policy

Growth is driven by urban redevelopment and residential demand, with sales segment performance tied to market cycles. The company paid a dividend of JPY 70 per share, reflecting a conservative payout ratio and commitment to shareholder returns. Future expansion may hinge on Japan’s economic recovery and demographic shifts, with reinvestment balancing dividend stability.

Valuation And Market Expectations

With a market cap of JPY 2.51 trillion and a beta of 0.586, Sumitomo Realty is viewed as a relatively stable real estate play. Investors likely price in steady leasing income and long-term asset appreciation, though high leverage may temper valuation multiples. The stock’s performance will depend on Japan’s property market dynamics and interest rate environment.

Strategic Advantages And Outlook

Sumitomo Realty’s strategic advantages include prime urban assets, vertical integration, and Sumitomo Group synergies. The outlook remains cautiously optimistic, with leasing stability offsetting cyclical sales volatility. Risks include economic slowdowns and rising financing costs, but the company’s diversified model positions it to navigate challenges while capitalizing on Japan’s urban growth trends.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount