investorscraft@gmail.com

Intrinsic ValueSumitomo Electric Industries, Ltd. (5802.T)

Previous Close¥6,724.00
Intrinsic Value
Upside potential
Previous Close
¥6,724.00

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 Electric Industries, Ltd. operates as a diversified industrial conglomerate with a strong focus on electric wires, cables, and advanced materials, serving global markets across automotive, infocommunications, electronics, and energy sectors. The company’s core revenue model is built on manufacturing high-performance components such as wiring harnesses, optical lenses, and abrasion-resistant materials, which are critical to industries like automotive, telecommunications, and infrastructure. Its broad product portfolio, including EV quick-charger connectors and fiber optics solutions, positions it as a key supplier in the transition to electrification and digitalization. Sumitomo Electric leverages its technological expertise in materials science and precision engineering to maintain a competitive edge, particularly in high-growth areas like electric vehicles (EVs) and renewable energy systems. The company’s diversified segment approach mitigates sector-specific risks while allowing it to capitalize on cross-industry synergies. With a long-standing reputation for quality and innovation, Sumitomo Electric holds a strong market position in Japan and expanding footprints in international markets, supported by strategic partnerships and R&D investments.

Revenue Profitability And Efficiency

Sumitomo Electric reported revenue of JPY 4.40 trillion for FY 2024, reflecting its scale as a global industrial supplier. Net income stood at JPY 149.7 billion, translating to a diluted EPS of JPY 191.98, indicating steady profitability. Operating cash flow was robust at JPY 393.5 billion, though capital expenditures of JPY 179.3 billion suggest ongoing investments in capacity and technology. The company’s ability to generate consistent cash flow underscores operational efficiency despite cyclical industry pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified segment mix, with automotive and infocommunications driving significant contributions. Its capital efficiency is evident in its ability to maintain profitability while investing heavily in R&D and production capabilities. The balance between reinvestment and shareholder returns, including a dividend of JPY 100 per share, reflects disciplined capital allocation.

Balance Sheet And Financial Health

Sumitomo Electric’s balance sheet shows JPY 268.3 billion in cash and equivalents against total debt of JPY 801.5 billion, indicating moderate leverage. The company’s financial health is stable, with sufficient liquidity to meet obligations and fund growth initiatives. Its conservative beta of 0.4 suggests lower volatility relative to the broader market, aligning with its defensive industrial positioning.

Growth Trends And Dividend Policy

Growth is driven by demand for EV components, fiber optics, and energy solutions, with long-term trends favoring Sumitomo’s expertise. The company’s dividend policy, yielding approximately 2.2% based on its current share price, reflects a commitment to returning capital while retaining flexibility for reinvestment. Shareholder returns are likely to remain steady, supported by predictable cash flows.

Valuation And Market Expectations

With a market cap of JPY 2.20 trillion, Sumitomo Electric trades at a P/E ratio of approximately 14.7x, in line with industrial peers. The market appears to price in moderate growth expectations, balancing its cyclical exposures with strategic positioning in high-potential sectors like EVs and renewable energy. Valuation metrics suggest a fair reflection of its earnings stability and growth prospects.

Strategic Advantages And Outlook

Sumitomo Electric’s strategic advantages lie in its technological leadership, diversified revenue streams, and strong customer relationships. The outlook is positive, with tailwinds from global electrification and digitalization trends. However, macroeconomic uncertainties and input cost pressures remain key monitorable risks. The company’s focus on innovation and operational efficiency positions it well for sustained performance.

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