Date | Analyst | Rating | Price |
---|
2025 | 2026 | 2027 | 2028 | 2029 | |
---|---|---|---|---|---|
Revenue | 411,140 | 449,998 | 481,075 | 535,300 | 566,300 |
Dividend | 17.15 | 18.92 | 32.75 | 76.00 | 110.00 |
Dividend Yield (in %) | 1.70 % | 1.87 % | 3.24 % | 7.53 % | 10.90 % |
EPS | -16.66 | 27.10 | 88.85 | 148.80 | 206.85 |
P/E Ratio | -60.58 | 37.25 | 11.36 | 6.78 | 4.88 |
EBIT | -1,641 | 18,400 | 47,988 | 78,500 | 108,500 |
EBITDA | 118,392 | 143,859 | 159,531 | 200,300 | 209,950 |
Net Profit | -5,727 | 9,471 | 31,071 | 52,050 | 72,350 |
Net Profit Adjusted | -8,933 | 3,600 | - | - | - |
Pre-Tax Profit | -4,894 | 14,955 | 47,376 | 78,500 | 109,250 |
Pre-Tax Profit Reported | -7,930 | 13,357 | 50,514 | 78,500 | 109,250 |
EPS (Non-GAAP) ex. SOE | - | - | - | - | - |
EPS (GAAP) | -25.27 | 14.91 | 151.56 | - | - |
Gross Income | 71,062 | 90,805 | 122,605 | 132,300 | 164,300 |
Cash Flow from Investing | -99,857 | -62,043 | -62,786 | -85,300 | -135,300 |
Cash Flow from Operations | 128,514 | 122,657 | 133,719 | 172,900 | 170,750 |
Cash Flow from Financing | -4,632 | -35,770 | -37,537 | -90,300 | -50,300 |
Cash Flow per Share | 333.69 | 383.07 | 371.21 | - | - |
Free Cash Flow | 26,052 | 58,184 | 71,623 | 87,600 | 35,450 |
Free Cash Flow per Share | 27.03 | 202.13 | 203.87 | 250.45 | 101.40 |
Book Value per Share | 1,650.93 | 1,639.00 | 1,693.19 | 1,801.90 | 1,924.10 |
Net Debt | 242,265 | 182,470 | 124,955 | 59,300 | 51,600 |
Research & Development Exp. | 9,200 | 9,650 | 10,100 | 10,100 | 10,500 |
Capital Expenditure | 102,733 | 63,889 | 64,444 | 85,000 | 135,000 |
Selling, General & Admin. Exp. | 47,295 | 48,355 | 51,838 | 53,800 | 55,800 |
Shareholder’s Equity | 606,930 | 598,617 | 614,616 | 614,850 | 657,500 |
Total Assets | 1,167,222 | 1,150,035 | 1,152,557 | 1,030,000 | 1,061,200 |
Previous Quarter ending 03/31/25 |
Current Quarter ending 06/30/25 |
Next Quarter ending 09/30/25 |
Current Year ending 12/31/25 |
Next Year ending 12/31/26 |
|
---|---|---|---|---|---|
Earnings Estimates | |||||
No. of Analysts | - | 4 | 4 | 14 | 11 |
Average Estimate | - | -2.084 JPY | -9.249 JPY | -16.663 JPY | 27.099 JPY |
Year Ago | - | 21.615 JPY | 10.423 JPY | 56.840 JPY | - |
Publish Date | - | 8/12/2025 | 11/5/2025 | - | - |
Revenue Estimates | |||||
No. of Analysts | - | 8 | 7 | 14 | 14 |
Average Estimate | - | 100,900 JPY | 101,810 JPY | 411,140 JPY | 449,998 JPY |
Year Ago | - | 104,759 JPY | 98,391 JPY | 396,619 JPY | - |
Publish Date | - | 8/12/2025 | 11/5/2025 | - | - |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|---|
Sales | 396,619.00 | 425,941.00 | 441,083.00 | 335,674.00 | 291,333.00 | 299,460.00 | 325,059.00 |
Change of sales in % | -6.88 | -3.43 | 31.40 | 15.22 | -2.71 | -7.88 | 24.72 |
Gross profit on sales | 70,903.00 | 108,251.00 | 143,355.00 | 80,119.00 | 65,172.00 | 78,149.00 | 114,099.00 |
Gross profit on sales change in % | -34.50 | -24.49 | 78.93 | 22.93 | -16.61 | -31.51 | 67.51 |
Operating income | 35,102.00 | 73,081.00 | 109,684.00 | 51,543.00 | 37,898.00 | 50,637.00 | 85,167.00 |
Operating income change in % | -51.97 | -33.37 | 112.80 | 36.00 | -25.16 | -40.54 | 102.36 |
Income before tax | 31,642.00 | 92,711.00 | 111,339.00 | 51,107.00 | 35,650.00 | 49,228.00 | 72,202.00 |
Income before tax change in % | -65.87 | -16.73 | 117.85 | 43.36 | -27.58 | -31.82 | 96.69 |
Income after tax | 19,877.00 | 63,885.00 | 70,206.00 | 41,121.00 | 25,505.00 | 33,112.00 | 58,581.00 |
Income after tax change in % | -68.89 | -9.00 | 70.73 | 61.23 | -22.97 | -43.48 | 116.83 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|---|
Total liabilities | 515,444.00 | 437,557.00 | 301,068.00 | 242,030.00 | 238,436.00 | 237,358.00 | 262,702.00 |
Long-term liabilities per share | 1,006.00 | 666.39 | 410.76 | 394.77 | 485.13 | 512.78 | 508.00 |
Equity | 657,236.00 | 635,527.00 | 591,484.00 | 522,842.00 | 355,003.00 | 341,149.00 | 325,545.00 |
Equity change in % | 3.49 | 7.24 | 12.06 | 51.10 | 4.28 | 6.03 | 18.14 |
Balance sheet total | 1,172,680.00 | 1,073,084.00 | 892,552.00 | 764,872.00 | 593,439.00 | 578,507.00 | 588,247.00 |
Balance sheet total change in % | 9.28 | 20.23 | 16.69 | 28.89 | 2.58 | -1.66 | 10.80 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|---|
Sales per share | 1,134.17 | 1,217.41 | 1,259.64 | 1,109.03 | 999.27 | 1,021.08 | 1,108.36 |
P/E ratio (year end quote, basic EPS) | 20.81 | 11.58 | 8.76 | 17.29 | 25.87 | 16.17 | 6.14 |
P/E ratio (year end quote, diluted EPS) | 20.81 | 11.58 | 8.76 | 17.29 | 25.87 | 16.17 | 6.14 |
Dividend yield in % | 1.78 | 2.60 | 4.61 | 1.75 | 1.19 | 1.92 | 5.05 |
Equity ratio in % | 56.05 | 59.22 | 66.27 | 68.36 | 59.82 | 58.97 | 55.34 |
Debt ratio in % | 43.95 | 40.78 | 33.73 | 31.64 | 40.18 | 41.03 | 44.66 |
Date | Name | Dividend | *yield | Currency |
---|---|---|---|---|
2024 | SUMCO CORPShs | 21.00 | 1.78 | JPY |
2023 | SUMCO CORPShs | 55.00 | 2.60 | JPY |
2022 | SUMCO CORPShs | 81.00 | 4.61 | JPY |
2021 | SUMCO CORPShs | 41.00 | 1.75 | JPY |
2020 | SUMCO CORPShs | 27.00 | 1.19 | JPY |
2019 | SUMCO CORPShs | 35.00 | 1.92 | JPY |
2018 | SUMCO CORPShs | 62.00 | 5.05 | JPY |
2017 | SUMCO CORPShs | 28.00 | 0.97 | JPY |
2016 | SUMCO CORPShs | 10.00 | 0.66 | JPY |
2015 | SUMCO CORPShs | 20.00 | 2.16 | JPY |
2014 | SUMCO CORPShs | 4.00 | 0.23 | JPY |
2013 | SUMCO CORPShs | 1.00 | 0.11 | JPY |
2012 | SUMCO CORPShs | 2.00 | 0.31 | JPY |
2011 | SUMCO CORPShs | 0.00 | 0.00 | JPY |
2010 | SUMCO CORPShs | 0.00 | 0.00 | JPY |
2009 | SUMCO CORPShs | 40.00 | 3.36 | JPY |
Event | Estimate | Info | Date |
---|---|---|---|
Earnings Report | -2.084 JPY | Q2 2025 Earnings Release | 08/12/2025 |
Earnings Report | -9.249 JPY | Q3 2025 Earnings Release | 11/05/2025 |
Earnings Report | -14.931 JPY | Q4 2025 Earnings Release | 02/10/2026 |
Earnings Report | - | Q1 2026 Earnings Release | 05/07/2026 |
Event | Actual EPS | Info | Date |
---|---|---|---|
Earnings Report | 8.710 JPY | Q1 2025 Earnings Release | 05/08/2025 |
Earnings Report | 10.340 JPY | Q4 2024 Earnings Release | 02/07/2025 |
Earnings Report | 10.430 JPY | Q3 2024 Earnings Release | 11/08/2024 |
Earnings Report | 21.610 JPY | Q2 2024 Earnings Release | 08/07/2024 |
Earnings Report | 14.460 JPY | Q1 2024 Earnings Release | 05/09/2024 |
Annual General Meeting | 182.590 JPY | Annual General Meeting | 03/28/2024 |
Earnings Report | 14.150 JPY | Q4 2023 Earnings Release | 02/14/2024 |
Earnings Report | 26.570 JPY | Q3 2023 Earnings Release | 11/08/2023 |
Earnings Report | 34.140 JPY | Q2 2023 Earnings Release | 08/08/2023 |
Earnings Report | 107.660 JPY | Q1 2023 Earnings Release | 05/11/2023 |
Earnings Report | 52.580 JPY | Q4 2022 Earnings Release | 02/09/2023 |
Earnings Report | 58.460 JPY | Q3 2022 Earnings Release | 11/08/2022 |
Earnings Report | 46.040 JPY | Q2 2022 Earnings Release | 08/04/2022 |
Earnings Report | 43.420 JPY | Q1 2022 Earnings Release | 05/12/2022 |
Earnings Report | 41.710 JPY | Q4 2021 Earnings Release | 02/09/2022 |
Name | Job |
---|---|
Hiroshi Ito | Accounting Manager |
Mayuki Hashimoto | Chairman & Chief Executive Officer |
Atsuro Fujii | Director |
Hiroshi Yoshikawa | Director |
Fumio Inoue | Director |
Akane Kato | Director |
Satoshi Matsuda | Executive Officer & Manager-Personnel |
Hitoshi Tanaka | Independent Outside Director |
Masahiro Mitomi | Independent Outside Director |
Akio Fuwa | Independent Outside Director |
Shinichiro Ota | Independent Outside Director |
Kazuhiro Ikezawa | Managing Executive Officer |
Seiji Miyachi | Managing Executive Officer |
Shinichi Kubozoe | Managing Executive Officer |
Toshihiro Awa | President & Representative Director |
Jiro Ryuta | Representative Director & Vice President |
Michiharu Takii | Vice Chairman |