Subscribe

Sumitomo Realty & Development Co., Ltd. (8830.T)

JPY3,795.00 -53.00 (-1.38%)
JP JPX Real Estate Real Estate - Services
Address Shinjuku NS Building 163-0820
Tokyo, JP
CEO Kojun Nishima
IPO 2000-01-04
ISIN JP3409000001

Explore sections of this company profile

Also trades on Other OTC · SURDF (USD) Other OTC · SURYY (USD) Tokyo Stock Exchange · 8830.T (JPY)
Description

Sumitomo Realty & Development Co., Ltd. is a major Japanese enterprise primarily engaged in the property market. Its diverse operations are organized into five distinct divisions: Leasing, Sales, Construction, Brokerage, and an 'Other' category. The Leasing segment manages and leases commercial properties, such as office buildings and residential apartments, in addition to overseeing hotels, event venues, retail centers, and land holdings. Through its Sales division, the company markets and disposes of properties like condominiums and standalone houses. The Construction unit handles the building and renovation of both individual homes and multi-unit residential developments. Its Brokerage arm provides real estate intermediation services and acts as a sales agent for residential properties. The 'Other' segment encompasses ventures in the fitness and hospitality (restaurant) industries. Established in 1949 and headquartered in Tokyo, Japan, the company was originally known as Izumi Real Estate Co., Ltd. until it adopted its current name, Sumitomo Realty & Development Co., Ltd., in 1957.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,795.00 -53.00 (-1.38%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.62
Float Shares
568.48M
Free Float %
61.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.61% -9.78% -10.11% -12.71% +19.34% +11.38% +57.93% +168.25% +148.83% +192.14% +2,442.11%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,795.00
Ratings Trend (MoM) 73% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 5 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.09
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +10.0%
    +4.8% Q1'26: +20.4% (vs Q1'25)
  • EPS growth Real Estate - Services: +28.6%
    +8.4% Q1'26: -14.7% (vs Q1'25)
  • FCF margin Real Estate - Services: +21.6%
    +19.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Services: +24.5%
    +29.0% Q1'26: +21.5% (vs Q1'25)
  • ROIC Real Estate - Services: +4.1%
    +3.5% Q1'26: +2.7% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -0.2% Q1'26: -1.9% (vs Q1'25)
  • Debt / EBITDA Real Estate - Services: 1.60×
    10.54× Q1'26: 12.57× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.34) × ERP
WACC = 54% × Ke + 46% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3,795.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
11 Rev. Ana.
11 EPS Ana.
Mar 2027
6 Rev. Ana.
2 EPS Ana.
Mar 2028
10 Rev. Ana.
10 EPS Ana.
Mar 2029
6 Rev. Ana.
6 EPS Ana.
Mar 2030
3 Rev. Ana.
2 EPS Ana.
Revenue
806.84B
est: 795.50B (+1.4%)
854.96B
est: 849.88B (+0.6%)
925.15B
est: 885.19B (+4.5%)
948.40B
est: 949.03B (-0.1%)
1.01T
est: 978.37B (+3.5%)
1.01T
est: 1.02T (-0.9%)
917.47B
est: 908.15B (+1.0%)
939.43B
est: 942.68B (-0.3%)
939.90B
est: 945.35B (-0.6%)
967.69B
est: 1.03T (-6.1%)
1.01T
est: 1.01T (+0.6%)
1.06T
1.03T – 1.08T
+5.1% YoY
1.10T
1.07T – 1.11T
+3.4% YoY
1.14T
1.11T – 1.18T
+4.4% YoY
1.18T
1.17T – 1.18T
+2.9% YoY
1.22T
1.18T – 1.25T
+3.5% YoY
EBITDA
190.43B
est: 264.22B (-27.9%)
194.62B
est: 282.28B (-31.1%)
211.66B
est: 294.01B (-28.0%)
238.42B
est: 315.22B (-24.4%)
255.05B
est: 324.96B (-21.5%)
273.97B
est: 339.62B (-19.3%)
286.49B
est: 301.64B (-5.0%)
297.33B
est: 313.11B (-5.0%)
312.55B
est: 314.00B (-0.5%)
344.34B
est: 346.39B (-0.6%)
369.12B
est: 339.08B (+8.9%)
356.44B
346.03B – 363.79B
+5.1% YoY
368.52B
358.46B – 373.06B
+3.4% YoY
384.78B
372.68B – 397.77B
+4.4% YoY
395.93B
394.38B – 397.48B
+2.9% YoY
409.83B
397.77B – 419.40B
+3.5% YoY
EBIT
156.91B
est: 209.22B (-25.0%)
160.04B
est: 223.52B (-28.4%)
172.21B
est: 232.81B (-26.0%)
196.80B
est: 249.60B (-21.2%)
208.74B
est: 257.32B (-18.9%)
225.00B
est: 268.92B (-16.3%)
228.68B
est: 238.85B (-4.3%)
236.69B
est: 247.93B (-4.5%)
247.91B
est: 248.63B (-0.3%)
271.22B
est: 275.15B (-1.4%)
294.24B
est: 269.34B (+9.2%)
283.13B
274.87B – 288.97B
+5.1% YoY
292.73B
284.74B – 296.33B
+3.4% YoY
305.64B
296.03B – 315.97B
+4.4% YoY
314.50B
313.28B – 315.73B
+2.9% YoY
325.55B
315.97B – 333.14B
+3.5% YoY
Net Income
80.57B
est: 81.05B (-0.6%)
87.80B
est: 90.12B (-2.6%)
103.49B
est: 101.75B (+1.7%)
119.73B
est: 119.22B (+0.4%)
130.10B
est: 130.93B (-0.6%)
141.00B
est: 143.87B (-2.0%)
141.39B
est: 143.54B (-1.5%)
150.45B
est: 151.97B (-1.0%)
161.93B
est: 165.92B (-2.4%)
177.17B
est: 387.48B (-54.3%)
191.68B
est: 190.92B (+0.4%)
214.54B
213.68B – 223.36B
+12.4% YoY
233.59B
232.79B – 234.38B
+8.9% YoY
245.65B
238.45B – 285.32B
+5.2% YoY
255.85B
252.52B – 291.06B
+4.2% YoY
280.80B
270.06B – 289.32B
+9.8% YoY
SGA
est: 50.05B (-100.0%)
est: 53.47B (-100.0%)
est: 55.69B (-100.0%)
est: 59.71B (-100.0%)
est: 61.55B (-100.0%)
est: 64.33B (-100.0%)
est: 57.14B (-100.0%)
est: 59.31B (-100.0%)
est: 59.48B (-100.0%)
— – —
— – —
— – —
— – —
— – —
EPS
84.99
est: 171.30 (-50.4%)
92.62
est: 190.47 (-51.4%)
109.17
est: 215.04 (-49.2%)
126.31
est: 251.96 (-49.9%)
138.01
est: 276.72 (-50.1%)
148.75
est: 304.05 (-51.1%)
149.17
est: 303.36 (-50.8%)
158.73
est: 321.19 (-50.6%)
170.83
est: 338.40 (-49.5%)
186.92
est: 411.09 (-54.5%)
202.56
est: 202.66 (0.0%)
230.60
225.80 – 236.03
+13.8% YoY
246.74
246.00 – 247.68
+7.0% YoY
266.58
251.97 – 301.51
+8.0% YoY
287.26
266.85 – 307.57
+7.8% YoY
296.73
285.38 – 305.73
+3.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-11 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-08 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-07 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-01 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-30 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-28 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-27 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-24 B 3/5 1/5 4/5 5/5 1/5 3/5 2/5
2026-04-23 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-22 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-21 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-15 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-14 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-13 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-10 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-68.20B
OE per share TTM
-72.16
Owner's Yield
-1.50%
Maintenance CapEx ratio
94.47%
Maint CapEx / Avg PPE
431.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
23.79M
Shares Outstanding
928.34M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kojun Nishima Chief Executive Officer, President, Rental Business Manager & Representative Director 192M male
Masato Kobayashi Representative Director & Deputy President 153M male
Yoshiyuki Odai Representative Director & Deputy President 153M male
Kazumi Nishida General Manager of Human Resources Department & Corporate Planning Division
Kenichi Kawai Managing EO, Deputy Head of Office Leasing Business Division & GM of Building Management Dept male
Eiji Kamiya General Manager of Finance Department & Corporate Planning Division
Takayuki Miyagawa Managing EO, Dpt Head of Commercial Property Dept Div & GM of Site Dev and PM Busi Dept male
Takeo Kojima Senior Managing Executive Officer & Head of Real Estate Development and Sales Division male
Tetsuya Mogi EO, Sr GM of Cond Busi & GM of Admin and Control Department, Real Estate Dev and Sales Div male
Tomoyuki Iijima Accounting Chief
Toshiyuki Masui Managing Executive Officer male
Nozomi Saito Investor Relations female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits