image

Key Info

Sumitomo Mitsui Financial Group Inc Web - www.smfg.co.jp

Tel - 81-03-3282-8111

Next Reporting Date - 15.05.2019

News

Top Headlines

Select Equity Data Snapshot

Diversified Banks Sector Link to Midlincoln Rural Investment Banking Ideas

From Coins into Financials Sec

Midlincoln Research Financi

  • Down Load Craft Business Presentation
    Rural Investment Banking Craft News

  • Montreal man walks the city streets, donating coins he finds to charity
  • Florida man steals $33000 in rare coins, uses them in change ...
  • 'Respect the penny': Montrealer scours city to find lost coins

    Sumitomo Mitsui Financial Group Inc

    Banks

    JAPAN


    DCF Model Assumptions

    Risk Free Rate

    2.00%

    Country Equity Risk Premium

    6.00%

    Cost of Debt

    4.00%

    Cost of Debt

    4.00%

    Long Term Growth

    2.00%

    Beta Assumption

    1.01

    Current Market Cap mln$

    50,317.38

    Net Debt mln$

    -50,317.38

    WACC Estimate

    0.00%

    Ordinary Current Price $

    35.97

    DCF Model

    DCF20152016201720182019F2020F2021F2022F2023F2024F2025F2026F2027F2028F2029F
    Revenue33256.0430493.1135415.8237484.1535383.9535847.4136308.5536897.4637491.0938055.6138628.6339210.2839800.6940399.9841008.30
    EBITDA Costs33256.0430493.1135415.8237484.1535383.9535847.4136308.5536897.4637491.0938055.6138628.6339210.2839800.6940399.9841008.30
    EBITDA0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
    EBITDA Margin0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
    Operating Costs21177.7222279.1426111.1726977.0225108.8425477.8025844.9226313.7626786.3527237.3427695.9228162.2228636.3829118.5129608.77
    Operating Profit12078.318213.979304.6510507.1310275.1110369.6010463.6310583.7010704.7410818.2710932.7111048.0611164.3111281.4711399.53
    Operating Margin36.3226.9426.2728.0329.0428.9328.8228.6828.5528.4328.3028.1828.0527.9227.80
    Pretax Costs21285.4422321.8126356.8027475.8725410.2825808.7326205.1926711.4927221.8627709.9328206.7628712.4929227.2929751.3230284.75
    PTP11970.598171.309059.0210008.289973.6610038.6710103.3610185.9710269.2410345.6810421.8810497.7910573.4010648.6610723.56
    Pretax Margin36.0026.8025.5826.7028.1928.0027.8327.6127.3927.1926.9826.7726.5726.3626.15
    Net Income Costs33256.0425101.9328880.2030855.8730271.3330555.0330837.3131197.8131561.1931903.9032250.3432600.5432954.5433312.3933674.12
    Net Income0.005391.186535.626628.285112.615292.385471.235699.655929.906151.716378.296609.746846.147087.607334.18
    Net Margin0.0017.6818.4517.6814.4514.7615.0715.4515.8216.1716.5116.8617.2017.5417.88
    Revenue Less Capex38549.0834905.3840002.4143915.6240843.1941412.2741978.4942701.6143430.5244124.9544830.4945547.3146275.5947015.5147767.27
    Capex-5293.05-4412.27-4586.59-6431.47-5459.24-5564.86-5669.94-5804.15-5939.43-6069.34-6201.86-6337.03-6474.90-6615.53-6758.97
    Capex to Revenues-15.92-14.47-12.95-17.16-15.43-15.52-15.62-15.73-15.84-15.95-16.06-16.16-16.27-16.38-16.48
    Revenue less FCF31911.2885744.529651.6925347.6026931.7222670.6218430.9013016.437558.535290.743703.352592.231814.481270.08889.02
    FCF1344.76-55251.4125764.1312136.558452.2313176.7917877.6423881.0329932.5632764.8734925.2836618.0537986.2039129.9040119.29
    FCF to Revenue4.04-181.1972.7532.3823.8936.7649.2464.7279.8486.1090.4193.3995.4496.8697.83

    JAPAN Comparables

    tickercompanycountryMarket Cap
    2019
    PE RATIO
    2019
    PE RATIO
    2020
    EV/EBITDA
    2019
    EV/EBITDA
    2020
    P/S
    2019
    DIVIDEND YIELD
    2019
    EBITDA Margin
    2019
    P/B
    2019
    ROE
    2019
    6 month return
    2019
    8306 JPMitsubishi UFJ Financial Group IncJAPAN 67208.327.407.50--1.984.00#????!0.446.17-14.01
    8316 JPSumitomo Mitsui Financial Group IncJAPAN 50317.387.567.64--1.944.34#????!0.527.21-3.16
    8411 JPMizuho Financial Group IncJAPAN 39395.5018.848.72--2.324.32#????!0.493.82-5.87
    8309 JPSumitomo Mitsui Trust Holdings IncJAPAN 13487.508.298.11--2.173.59#????!0.546.66-9.44
    8308 JPResona Holdings IncJAPAN 9761.596.197.02--1.754.47#????!0.508.06-17.74
    8410 JPSeven Bank LtdJAPAN 3220.2827.2511.87--2.423.61#????!1.706.29-11.28

    International Comparables

    tickercompanycountry Market Cap
    2019
    PE RATIO
    2019
    PE RATIO
    2020
    EV/EBITDA
    2019
    EV/EBITDA
    2020
    P/S
    2019
    DIVIDEND YIELD
    2019
    EBITDA Margin
    2019
    P/B
    2019
    ROE
    2019
    6 month return
    2019
    JPM USJPMorgan Chase & CoUNITED STATES 368989.9511.4310.72--3.222.98#????!1.5313.8611.60
    1398 HKIndustrial & Commercial Bank of China LtdCHINA 293494.155.725.36--2.525.28#????!0.7213.1711.52
    BAC USBank of America CorpUNITED STATES 289939.5210.529.56--3.132.28#????!1.1311.2615.22
    939 HKChina Construction Bank CorpCHINA 222114.195.525.21--2.225.46#????!0.7113.4111.92
    WFC USWells Fargo & CoUNITED STATES 214360.3710.139.12--2.553.89#????!1.1912.02-5.69
    1288 HKAgricultural Bank of China LtdCHINA 190412.315.044.71--2.016.02#????!0.6112.695.50
    HSBA LNHSBC Holdings PLCBRITAIN 173497.5911.9111.48--3.105.96#????!1.038.2813.20
    C USCitigroup IncUNITED STATES 160861.979.087.9715.3114.602.162.8533.490.859.588.53
    3988 HKBank of China LtdCHINA 160539.175.124.88--2.006.06#????!0.5711.4514.34
    3968 HKChina Merchants Bank Co LtdCHINA 127934.849.358.32--3.203.22#????!1.4616.3231.22
    RY CNRoyal Bank of CanadaCANADA 112095.9411.6510.93--3.323.86#????!2.0017.0210.28
    TD CNToronto-Dominion Bank/TheCANADA 101959.1711.0510.17--3.493.86#????!1.7015.822.67
    CBA AUCommonwealth Bank of AustraliaAUSTRALIA 93935.9614.4314.11--5.375.72#????!1.9414.2318.29
    HDFCB INHDFC Bank LtdINDIA 88702.8327.8422.69--4.80--4.1116.9721.48
    USB USUS BancorpUNITED STATES 82892.1612.0511.37--3.603.04#????!1.7114.323.45
    SAN SMBanco Santander SASPAIN 80903.488.638.18--1.455.07#????!0.738.2010.52
    ITUB4 BZItau Unibanco Holding SABRAZIL 77867.0611.5010.51--2.665.89#????!2.3520.700.74
    SBER LISberbank of Russia PJSCRUSSIA 76417.805.544.89--2.348.66#????!1.1522.2027.44
    SBER RMSberbank of Russia PJSCRUSSIA 74585.595.414.77--2.298.87#????!1.1222.2025.72
    BBDC3 BZBanco Bradesco SABRAZIL 68177.839.548.69--2.53-#????!1.7919.4918.76
    BBDC4 BZBanco Bradesco SABRAZIL 68177.8311.1010.11--2.533.57#????!2.0819.4920.45
    WBC AUWestpac Banking CorpAUSTRALIA 67260.5312.8011.95--4.396.80#????!1.4611.7111.42
    BNS CNBank of Nova Scotia/TheCANADA 66214.6010.079.36--2.904.79#????!1.3714.003.51
    3328 HKBank of Communications Co LtdCHINA 65691.415.635.32--1.895.46#????!0.6010.9517.21
    BNP FPBNP Paribas SAFRANCE 65049.108.057.45--1.366.44#????!0.607.62-2.49
    PNC USPNC Financial Services Group Inc/TheUNITED STATES 60676.4811.8111.04--3.433.06#????!1.2211.2614.08
    LLOY LNLloyds Banking Group PLCBRITAIN 57271.158.037.93--2.395.11#????!0.9812.8514.49
    ANZ AUAustralia & New Zealand Banking Group LtdAUSTRALIA 54596.4811.8011.47--4.125.90#????!1.2911.3613.85
    NAB AUNational Australia Bank LtdAUSTRALIA 50754.6711.6410.94--4.086.89#????!1.3412.008.94
    11 HKHang Seng Bank LtdHONG KONG 50156.4415.7314.95--8.993.99#????!2.3615.5610.51