Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |