Home Japanese
Omega Investment Co., Ltd.

SUMIDA CORPORATION (Company note – 3Q update)

Share price (11/21) ¥1,183 Dividend Yield (12/25 CE) 4.5 %
52weeks high/low ¥1,198/757 ROE(12/24) 1.0 %
Avg Vol (3 month)  247.3 thou shrs Operating margin (12/24) 3.1 %
Market Cap ¥39.17 bn Beta (5Y Monthly) 0.85
Enterprise Value ¥89.01 bn Shares Outstanding 33.109 mn shrs
PER (12/25 CE) 12.2 X Listed market TSE Prime section
PBR (9/25 act) 0.66 X    
Click here for the PDF version of this page
PDF version

We reconfirmed the strengthening of the earnings structure. There are signs of a recovery in the industrial field. Growth visibility is increasing through AI data center equipment and M&A.

◇ Highlights of 3Q FY12/2025 results: profitability improvements have taken hold

Sumida Corporation (the “Company”) announced its third-quarter results for the fiscal year ending December 2025 on October 31, 2025. Although revenue posted a slight YoY decline, operating profit, profit before income taxes, and profit attributable to owners of the parent all recorded substantial YoY increases. The effects of profitability improvements, including cost structure reforms, continue to manifest.

Cumulative revenue came to 108.07billion yen (down 1.3% YoY), operating profit was 5.48 billion yen (up 33.7% YoY), profit before income taxes for the quarter was 3.62 billion yen (up 115.4% YoY), and profit attributable to owners of the parent for the quarter was 2.67 billion yen (up 115.6% YoY). In the third quarter alone, revenue was 36.9 billion yen (up 1.2% YoY) and operating profit was 2.1 billion yen (up 19.8% YoY), resulting in higher revenue and profit.

The key points of these results are as follows.

First, overall earnings trends were broadly in line with expectations, and there were some signs of improvement on the demand side. As in the second quarter, Automotive-related demand remained relatively weak, but Industrial and CE-related demand increased. In the Industry segment, in addition to xEV rapid chargers, batteries for data center applications in North America also acted as drivers. A recovery in the overall industrial equipment market has also begun to come into view. Revenue from green energy-related fields was 9.7 billion yen in the June–September period, marking a halt in the YoY decline.

Source: Company material

Second, cost structure reforms are progressing smoothly. As described below, the negative profit impact from lower revenue is offset by cost improvements. The business restructuring in Europe has been completed as planned, and efforts to optimize manufacturing overhead in China are also proceeding as planned. In addition, the Company has begun implementing additional measures, such as improving the efficiency of inspection operations through the use of AI.

Source: Company material

Third, there are no issues with inventory trends. Inventory turnover days were 79 days, flat YoY.

◇ FY12/2025 earnings forecast: unchanged

The full-year earnings forecast and dividend forecast have been left unchanged. Revenue is projected at 144.0 billion yen (flat YoY), operating profit at 7.0 billion yen (up 55.1% YoY), profit before income taxes at 4.08 billion yen (up 214.9% YoY), and profit attributable to owners of the parent at 3.2 billion yen (up 441.5% YoY). There is also no change in basic earnings per share of 96.83 yen and an annual dividend per share of 53 yen.

The fourth quarter is not typically a period in which the Company generates a large share of its annual profit. In addition, uncertainty remains regarding U.S. tariff policy, and there is potential for a negative impact. However, given that revenue is bottoming out, the yen is weaker than initially assumed, and cost control is being rigorously enforced, it is reasonable to consider that the full-year plan is within reach.

Source: Company material

◇ Acquisition of Schmidbauer: accelerating the growth strategy

On August 25, 2025, the Company decided to acquire 80% of the outstanding shares of Germany’s Schmidbauer and completed payment of the consideration on October 1, 2025.

Schmidbauer has a stable track record of transactions with major heavy electrical equipment companies in Europe, and specializes in the development, manufacture, and sale of large coils for industrial fields such as wind power generation, solar power, energy storage, railways, testing equipment, marine vessels, and defense.

This transaction is expected to reinforce the Company’s growth strategy. In addition to Europe, Schmidbauer’s customers sought to establish manufacturing and supply structures in regions such as the U.S. and China, but Schmidbauer was unable to meet these needs. Following this transaction, however, the Company will be able to make effective use of Sumida’s manufacturing bases, which should facilitate the acquisition of new projects. Furthermore, cross-selling of the two companies’ products and cost synergies are also expected. It should be noted that there is no overlap between the two companies’ business domains.

Although the impact on this fiscal year’s earnings is said to be minor, we would like to see detailed disclosure of the effects on the balance sheet, as well as on profit and cash flow, at the next earnings briefing.

Source: Company material

◇ Potential of the Company’s products in the data center field

As suggested by these results, the potential for the Company’s products in the active data center field is increasing.

Source: Company documents with our notes

The Company has strengths in the lower-left area of the chart, namely sub-power supplies—battery storage and backup power supplies. In contrast, Schmidbauer’s strong fields are in the upper-left area, namely high-voltage power distribution and main power supplies. After the acquisition, the Company has positioned itself to reap substantial benefits from future increases in investment in AI data centers.

◇ Stock price trends and points to watch going forward

The Company’s stock price has been on a steady upward trend since the announcement of its first-quarter FY12/2025 results, and is currently approaching the 1,200-yen level. From a longer-term perspective, it is also supported by a gentle upward trendline that has been in place since 2012. Behind this are factors such as PBR around 0.67x, steady progress in cost-structure reforms, and sustained efforts in green energy-related fields, which have high medium-term growth potential. On the other hand, a resistance line emanating from the 2017 high of 2,400 yen has also formed, and the stock price is trading within a large symmetrical triangle.

Accordingly, the key point to watch going forward will be whether PBR exceeds 1x and the stock price breaks out of the triangle pattern to the upside. The main points to focus on in the full-year results are as follows.

  • Achievement of the full-year earnings forecast: whether the Company will achieve the forecasted earnings.
  • FY12/2026 earnings forecast: the industrial market is growing in FA, industrial equipment, xEV rapid chargers, and AI data center-related areas, and the consumer market is also showing growth in mobile phones and AI-equipped PCs, while the effects of the Schmidbauer acquisition are expected. Cost structure reforms will also continue. As a result, despite uncertainties such as U.S. tariff policy, regional differences in stance toward green energy markets, and exchange rate trends, the key question will be whether the Company can achieve higher revenue and profit.
  • Trends in acquired projects: the amount of acquired projects is scheduled to be updated in the full-year results. This indicates medium-term upside potential in earnings, the recovery of ROE, and its subsequent stabilization at a high level, and is seen as a potential trigger for the stock price to break out of the triangle pattern to the upside, attracting considerable attention. We hope that the likelihood of achieving the specific numerical targets set out in the new Mid-Term Business Plan—such as revenue of 190.0 billion yen, operating profit of 13.5 billion yen, and EPS of 272 yen—will increase.

In addition, attention must be paid to fluctuations in exchange rates and in the prices of key raw materials, such as copper.

Company profile

Since its founding in 1950, the Company has been a global leader in the design and manufacture of coil-related components and modules. Leveraging strengths such as advanced technical design capabilities cultivated through many years of experience, proprietary manufacturing know-how, the ability to expand into a wide range of applications, and a solid global production structure, the Company is developing a custom-made contract manufacturing business for major customers around the world under a “Made in Market” model. A well-balanced, decentralized portfolio characterizes the Company’s business across both geography and market segments.

In recent years, the Company has grown its earnings in “green energy-related” fields. However, the business environment is currently in a lull, and there are many uncertainties, including tariff issues. Nevertheless, the Company has moved quickly to strengthen its cost structure and is steadily delivering results. Moreover, new pillars of growth, such as expanding demand in the AI data center field and the acquisition of Schmidbauer, are beginning to fall into place.

Going forward, the key point to watch will be whether “green energy-related” fields, while broadening their base, will drive the Company’s earnings, whether as a result, its operating profit margin and ROE will increase toward the levels assumed in the Mid-Term Business Plan, and, in turn, whether PBR will exceed 1x.

Key financial data

Unit: million yen 2020 2021 2022 2023 2024 2025
CE
Sales 84,417 104,920 138,600 147,672 143,978 144,000
EBIT (Operating Income) 2,300 5,669 7,983 8,829 5,633  
Pretax Income 1,470 3,898 6,534 5,856 1,295  
Net Profit Attributable to Owner of Parent 828 2,629 5,099 5,064 590 3,200
Cash & Short-Term Investments 5,237 4,237 2,944 3,107 4,286  
Total assets 98,063 117,725 134,846 142,786 147,766  
Total Debt 44,586 54,763 58,546 57,198 57,975  
Net Debt 39,349 50,526 55,602 54,091 53,689  
Total liabilities 63,503 77,622 85,966 85,471 86,849  
Total Shareholders’ Equity 32,990 38,338 46,829 55,056 58,648  
Net Operating Cash Flow 9,107 600 10,566 18,343 14,928  
Capital Expenditure 6,765 6,737 9,174 10,914 9,005  
Net Investing Cash Flow -6,669 -6,712 -8,174 -10,702 -8,834  
Net Financing Cash Flow -447 4,751 -4,130 -7,782 -5,268  
Free Cash Flow 3,118 -5,212 2,362 8,539 7,068  
ROA (%) 0.85 2.44 4.04 3.65 0.41  
ROE (%) 2.51 7.37 11.98 9.94 1.04  
EPS (Yen) 30.5 96.7 187.5 167.4 17.9 96.8
BPS (Yen) 1,213.7 1,409.8 1,722.1 1,687.4 1,774.6  
Dividend per Share (Yen) 9.00 28.00 47.00 51.00 53.00 53.00
Shares Outstanding (Million shares) 27.44 27.44 27.44 32.88 33.10  

Source: Omega Investment from company materials

Share price

Financial data (quarterly basis)

Unit: million yen 2023/12 2024/12 2025/12
  3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q
(Income Statement)                  
Sales 37,718 36,739 36,313 36,752 36,470 34,442 35,390 35,780 36,906
Year-on-year -2.7% -2.4% 2.1% -2.4% -3.3% -6.3% -2.5% -2.6% 1.2%
Cost of Goods Sold (COGS) 31,752 32,584 32,014 32,263 31,656 30,037 31,007 30,524 31,618
Gross Income 5,966 4,155 4,299 4,489 4,814 4,405 4,383 5,256 5,288
Gross Income Margin 15.8% 11.3% 11.8% 12.2% 13.2% 12.8% 12.4% 14.7% 14.3%
SG&A Expense 3,090 3,006 3,218 3,353 3,091 2,713 3,151 3,059 3,154
EBIT (Operating Income) 2,876 1,149 1,081 1,136 1,723 1,692 1,232 2,197 2,134
Year-on-year -8.5% -56.3% -51.1% -56.2% -40.1% 47.3% 14.0% 93.4% 23.9%
Operating Income Margin 7.6% 3.1% 3.0% 3.1% 4.7% 4.9% 3.5% 6.1% 5.8%
EBITDA 5,283 3,718 3,707 3,956 4,552 4,439 3,809 5,618 4,662
Pretax Income 1,426 387 464 268 951 -389 802 1,372 1,455
Consolidated Net Income 1,060 757 313 114 710 -703 580 1,053 965
Minority Interest -23 53 -35 -23 -46 -52 -5 -29 -45
Net Income ATOP 1,083 702 348 137 756 -652 585 1,082 1,010
Year-on-year -47.8% -66.0% -71.8% -93.3% -30.2% -192.9% 68.1% 689.8% 33.6%
Net Income Margin 2.9% 1.9% 1.0% 0.4% 2.1% -1.9% 1.7% 3.0% 2.7%
                   
(Balance Sheet)                  
Cash & Short-Term Investments 6,439 3,107 6,002 5,156 4,750 4,286 6,087 5,429 12,256
Total assets 149,591 142,786 152,361 159,600 143,335 147,766 144,110 142,062 151,308
Total Debt 57,166 57,198 63,785 65,509 58,303 57,975 58,367 57,039 62,193
Net Debt 50,727 54,091 57,783 60,353 53,553 53,689 52,280 51,610 49,937
Total liabilities 85,870 85,471 92,128 95,474 85,403 86,849 85,709 83,098 90,181
Total Shareholders’ Equity 61,426 55,056 57,875 61,653 55,751 58,648 56,205 56,801 58,947
                   
(Profitability %)                  
ROA 4.41 3.65 2.89 1.46 1.33 0.41 0.56 1.17 1.38
ROE 11.79 9.94 7.90 3.74 3.32 1.04 1.45 2.99 3.53
(Per-share) Unit: JPY                  
EPS 33.2 21.5 10.7 4.2 22.9 -19.7 17.7 32.7 30.6
BPS 1,882.6 1,687.4 1,773.8 1,867.5 1,687.0 1,774.6 1,700.6 1,718.1 1,783.0
Dividend per Share 0.00 28.00 0.00 26.00 0.00 27.00 0.00 26.00 0.00
Shares Outstanding (million shares) 32.88 32.88 32.88 33.04 33.10 33.10 33.10 33.11 33.11

Source: Omega Investment from company materials

Financial data (full-year basis)

Unit: million yen 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
(Income Statement)                    
Sales 86,236 81,052 90,153 97,538 94,283 84,417 104,920 138,600 147,672 143,978
Year-on-year 11.2% -6.0% 11.2% 8.2% -3.3% -10.5% 24.3% 32.1% 6.5% -2.5%
Cost of Goods Sold 71,628 66,191 75,019 82,192 81,414 73,319 89,563 119,298 126,561 125,970
Gross Income 14,608 14,861 15,134 15,346 12,869 11,098 15,357 19,302 21,111 18,008
Gross Income Margin 16.9% 18.3% 16.8% 15.7% 13.6% 13.1% 14.6% 13.9% 14.3% 12.5%
SG&A Expense 10,371 8,507 8,837 9,694 9,330 8,798 9,688 11,319 12,282 12,375
EBIT (Operating Income) 4,237 6,354 6,297 5,652 3,539 2,300 5,669 7,983 8,829 5,633
Year-on-year 26.7% 50.0% -0.9% -10.2% -37.4% -35.0% 146.5% 40.8% 10.6% -36.2%
Operating Income Margin 4.9% 7.8% 7.0% 5.8% 3.8% 2.7% 5.4% 5.8% 6.0% 3.9%
EBITDA 8,443 9,251 9,574 9,660 8,848 8,247 12,337 16,103 18,190 16,655
Pretax Income 2,932 5,469 5,697 4,061 2,184 1,470 3,898 6,534 5,856 1,295
Consolidated Net Income 2,188 3,844 4,628 2,531 1,596 839 2,695 5,168 5,102 434
Minority Interest 156 178 123 110 13 11 66 68 37 -156
Net Income ATOP 2,032 3,666 4,504 2,420 1,582 828 2,629 5,099 5,064 590
Year-on-year 51.0% 80.4% 22.9% -46.3% -34.6% -47.7% 217.5% 94.0% -0.7% -88.3%
Net Income Margin 2.4% 4.5% 5.0% 2.5% 1.7% 1.0% 2.5% 3.7% 3.4% 0.4%
                     
(Balance Sheet)                    
Cash & Short-Term Investments 3,569 3,546 5,375 4,098 3,286 5,237 4,237 2,944 3,107 4,286
Total assets 67,876 69,007 84,366 94,277 96,561 98,063 117,725 134,846 142,786 147,766
Total Debt 33,879 30,611 35,836 40,206 43,646 44,586 54,763 58,546 57,198 57,975
Net Debt 30,310 27,065 30,461 36,108 40,360 39,349 50,526 55,602 54,091 53,689
Total liabilities 49,207 46,982 54,242 58,835 61,963 63,503 77,622 85,966 85,471 86,849
Total Shareholders’ Equity 17,411 20,629 28,570 33,829 33,013 32,990 38,338 46,829 55,056 58,648
                     
(Cash Flow)                    
Net Operating Cash Flow 5,515 8,291 3,658 4,672 8,732 9,107 600 10,566 18,343 14,928
Capital Expenditure 4,448 5,024 9,511 9,610 8,302 6,765 6,737 9,174 10,914 9,005
Net Investing Cash Flow -4,366 -4,961 -9,254 -15,153 -8,133 -6,669 -6,712 -8,174 -10,702 -8,834
Net Financing Cash Flow -1,054 -3,016 7,389 9,477 -1,261 -447 4,751 -4,130 -7,782 -5,268
Free Cash Flow 1,137 3,941 -5,173 -3,769 1,379 3,118 -5,212 2,362 8,539 7,068
                     
(Profitability )                    
ROA (%) 2.95 5.36 5.87 2.71 1.66 0.85 2.44 4.04 3.65 0.41
ROE (%) 11.98 19.27 18.31 7.76 4.74 2.51 7.37 11.98 9.94 1.04
Net Margin (%) 2.36 4.52 5.00 2.48 1.68 0.98 2.51 3.68 3.43 0.41
Asset Turn 1.25 1.18 1.18 1.09 0.99 0.87 0.97 1.10 1.06 0.99
Assets/Equity 4.07 3.60 3.12 2.86 2.86 2.95 3.03 2.97 2.72 2.56
(Per-share) Unit: JPY                    
EPS 87.5 157.9 176.4 90.2 58.3 30.5 96.7 187.5 167.4 17.9
BPS 750.1 888.8 1,069.6 1,250.0 1,216.1 1,213.7 1,409.8 1,722.1 1,687.4 1,774.6
Dividend per Share 26.00 34.00 45.00 27.00 24.00 9.00 28.00 47.00 51.00 53.00
Shares Outstanding (million shares) 23.94 23.94 27.44 27.44 27.44 27.44 27.44 27.44 32.88 33.10

Source: Omega Investment from company materials