investorscraft@gmail.com

Intrinsic ValueSumitomo Metal Mining Co., Ltd. (5713.T)

Previous Close¥9,360.00
Intrinsic Value
Upside potential
Previous Close
¥9,360.00

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 Metal Mining Co., Ltd. operates as a diversified industrial materials company with a strong presence in non-ferrous metals mining, smelting, and refining. The company’s core segments—Mineral Resources, Smelting & Refining, and Materials—underscore its vertically integrated model, spanning resource extraction to advanced material production. Its product portfolio includes copper, nickel, cobalt, and gold, alongside high-value battery materials like lithium nickel-cobalt-aluminum oxides, which cater to growing demand in electric vehicles and renewable energy storage. The company also produces specialized materials for electronics, automotive catalysts, and construction, leveraging its technical expertise to maintain a competitive edge. Sumitomo Metal Mining holds a strategic position in Japan’s industrial supply chain, supported by long-standing relationships and recycling initiatives that enhance sustainability. Its global footprint and diversified revenue streams mitigate commodity price volatility, while its focus on high-margin advanced materials aligns with broader industrial trends toward electrification and decarbonization.

Revenue Profitability And Efficiency

Sumitomo Metal Mining reported revenue of JPY 1.45 trillion for FY 2024, with net income of JPY 58.6 billion, reflecting margin pressures amid fluctuating commodity prices. Operating cash flow stood at JPY 210.7 billion, supported by efficient working capital management, while capital expenditures of JPY 125.3 billion indicate ongoing investments in capacity and technology. The company’s diversified operations help stabilize earnings despite cyclical industry headwinds.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 213.28 demonstrates its ability to generate earnings despite macroeconomic challenges. Its capital efficiency is evident in its balanced approach to reinvestment and cash generation, with operating cash flow covering capex by a comfortable margin. The focus on high-value battery and advanced materials segments enhances long-term earnings potential.

Balance Sheet And Financial Health

Sumitomo Metal Mining maintains a solid balance sheet with JPY 151 billion in cash and equivalents, against total debt of JPY 530.3 billion. The debt level is manageable given its stable cash flows and diversified operations. The company’s liquidity position supports its growth initiatives and dividend commitments.

Growth Trends And Dividend Policy

Growth is driven by demand for battery materials and recycling solutions, aligning with global sustainability trends. The company paid a dividend of JPY 104 per share, reflecting a commitment to shareholder returns. Future growth will likely hinge on expansion in high-margin segments and operational efficiency improvements.

Valuation And Market Expectations

With a market cap of JPY 897 billion and a beta of 0.84, the company is viewed as a relatively stable player in the materials sector. Investors likely value its diversified operations and exposure to long-term trends like electrification, though commodity price sensitivity remains a key risk.

Strategic Advantages And Outlook

Sumitomo Metal Mining’s integrated business model, technical expertise, and focus on sustainable materials position it well for structural growth. Near-term challenges include commodity price volatility, but its strategic investments in battery and advanced materials should drive long-term value. The outlook remains cautiously optimistic, supported by its market leadership and innovation capabilities.

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