8830 住友不 2021-05-13 15:00:00
2021年3月期 FACT SHEETS [pdf]

           2021年3月期 (March 31, 2021)
             FACT SHEETS

Ⅰ.       2021年3月期決算 (連結)                                 Page 2-6
       March 31, 2021 (Consolidated)


Ⅱ.       2021年3月期決算 (単体)                                 Page 7
       March 31, 2021 (Non-consolidated)


Ⅲ.       旧セグメントと新セグメントの比較情報                              Page 8
       Comparison of old and new segments


(別紙) 2021年3月期四半期営業情報
       (Appendix) Quarterly Information



                 住友不動産株式会社
               Sumitomo Realty & Development Co., Ltd.




                             (ご 照 会 先)
                          -REFERENCE-
                     Phone    03-3346-2342
                     Facsimile 03-5322-6732
               http://www.sumitomo-rd.co.jp/ir/
2021年3月期 (Mar-21)  連結決算 (Consolidated base)


[損益計算書] (Statements of operations)                       2017/3        2018/3       2019/3      2020/3      2021/3      2022/3
                                                                                                                        通期予想
単位:百万円                              (millions of yen)    Mar-17        Mar-18       Mar-19      Mar-20      Mar-21     Mar-22 (F)
売上高                        Revenue from operations        925,151       948,402     1,012,198   1,013,512    917,472     920,000
売上総利益                                    Gross profit     260,967       284,386      301,148     321,680     287,907     300,000
 粗利益率                             Gross profit margin       28.2%           30.0%      29.8%       31.7%       31.4%        32.6%
 広告費                                 Selling expenses      19,214        20,993       21,250      18,514       9,236       11,000
 一般管理費                               G & A expenses        53,582        57,755       60,508      68,833      59,426       61,000
販管費                                 S,G&A expenses         72,796        78,749       81,758      87,348      68,663       72,000
営業利益                               Operating income       188,171       205,637      219,389     234,332     219,244     228,000
 営業利益率                      Operating income margin         20.3%           21.7%      21.7%       23.1%       23.9%        24.8%
 受取利息・配当金                  Interest & dividend income       6,707           8,484     10,066      11,679      11,835
 その他                                           Others        768            1,073        630         570       2,041
営業外収益                         Non-operating income          7,475           9,557     10,697      12,249      13,877
 支払利息                               Interest expenses      21,588        20,351       20,184      19,186      18,317
 その他                                           Others       6,361           7,972       6,675       6,874      4,854
営業外費用                       Non-operating expenses         27,949        28,323       26,859      26,061      23,172
(金融収支)                         (Net interest receive) (▲14,881) (▲11,867) (▲10,118)             (▲7,507)    (▲6,482)
経常利益                                  Ordinary profit     167,697       186,870      203,227     220,520     209,949     221,000
 固定資産売却益                  Gain on sale of fixed assets        15              37          75         278        536
                                     Gain on sale of
 投資有価証券売却益                  investments in securities
                                                              42            1,009         11        1,417     13,115

 その他                                           Others                         66                    4,824
特別利益                            Extraordinary income          58            1,113         86       6,519      13,652
 固定資産売却損                  Loss on sale of fixed assets            3          217        3,723       2,130
                               Loss on impairment of
 固定資産減損損失                                fixed assets
                                                           15,537        10,634         8,575       9,660      3,876

                                  Loss on disposal of
 固定資産除却損                                fixed assets
                                                            1,522            600        1,280       1,566      7,890

                               Loss on devaluation of
 投資有価証券評価損                  investments in securities
                                                                                        1,104       7,838       489

                                     Loss on sale of
 投資有価証券売却損                  investments in securities
                                                                              47                                312

 新型コロナウイルス感 Loss related to COVID-19
                                                                                                                629
 染症による損失
 その他                                           Others         68              40          70          35         44
特別損失                               Extraordinary loss      17,131        11,540       14,755      21,231      13,242
税金等調整前当期利益
                                                          150,623       176,444      188,558     205,809     210,359
                        Income before income taxes
法人税等                     Income tax and other taxes        43,628        55,918       58,456      64,812      68,970
非支配株主に帰属する当期純利益
                                                            3,506            794
      Profit attributable to non-controlling interests
親会社株主に帰属する当期純利益
                                                          103,488       119,731      130,102     140,997     141,389     150,000
              Profit attributable to owners of parent

減価償却費                                   Depreciation       39,445        41,627       46,312      48,974      57,812       62,000




                                                                      2/8
[セグメント情報] (Segment Information)
*2021年3月期期首よりセグメント変更を行い、「販売事業」、「流通事業」、「調整額(記載省略)」に計上していた住友不動産販売の業績は「流通事業」へ
計上しております。2020年3月期は変更後の数値を記載しております。
(From the beginning of March 2021 fiscal year, the business segments for revenue and income from Sumitomo Real Estate Sales have been changed, from
the allocation to "Sales", "Brokerage" and "Adjustments (not presented in the document)", to be consolidated into "Brokerage". Financial results for
March 2020 fiscal year have been adjusted retroactively.)



(1)売上高                                               2017/3          2018/3          2019/3          2020/3          2021/3             2022/3
       Revenue from operations                                                                                                         通期予想
単位:百万円          (millions of yen)                    Mar-17          Mar-18          Mar-19          Mar-20          Mar-21          Mar-22 (F)
    賃貸事業                                 Leasing       337,465         353,880         381,763         395,592         398,237            400,000
    販売事業                                   Sales       314,299         311,192         331,751         324,928         263,394            245,000
    完工事業                 Housing Construction          203,623         209,355         221,693         218,930         188,707            200,000
    流通事業                              Brokerage         66,714          69,168          71,867          71,199          65,792             75,000

    合計                                    Total        925,151         948,402       1,012,198       1,013,512         917,472            920,000



(2)営業利益                                              2017/3          2018/3          2019/3          2020/3          2021/3             2022/3
                           Operating income                                                                                            通期予想
単位:百万円                      (millions of yen)        Mar-17          Mar-18          Mar-19          Mar-20          Mar-21          Mar-22 (F)
    賃貸事業                                 Leasing       126,213         139,368         149,932         169,416         155,245            160,000
    販売事業                                   Sales         46,189          46,838          47,115          46,490          53,931             50,000
    完工事業                 Housing Construction            13,933          16,108          20,407          20,583          15,565             18,000
    流通事業                              Brokerage          19,147          21,457          20,977          14,592          11,480             16,000

    合計                                    Total        188,171         205,637         219,389         234,332         219,244            228,000



(3)営業利益率                                             2017/3          2018/3          2019/3          2020/3          2021/3            2022/3
       Operating income margin                                                                                                         通期予想
                                                     Mar-17          Mar-18          Mar-19          Mar-20          Mar-21          Mar-22 (F)
    賃貸事業                                 Leasing          37.4%           39.4%           39.3%           42.8%           39.0%              40.0%
    販売事業                                   Sales          14.7%           15.1%           14.2%           14.3%           20.5%              20.4%
    完工事業                 Housing Construction               6.8%            7.7%            9.2%            9.4%            8.2%              9.0%
    流通事業                              Brokerage           28.7%           31.0%           29.2%           20.5%           17.4%              21.3%

    合計                                    Total           20.3%           21.7%           21.7%           23.1%           23.9%              24.8%



(4)資産                                                2017/3          2018/3          2019/3          2020/3          2021/3            2022/3
                         Assets of segment                                                                                             通期予想
単位:百万円                      (millions of yen)        Mar-17          Mar-18          Mar-19          Mar-20          Mar-21          Mar-22 (F)
    賃貸事業                                 Leasing     3,359,261       3,565,087       3,737,136       3,922,764       4,226,733
    販売事業                                   Sales       890,868         826,574         713,300         673,420         658,010
    完工事業                 Housing Construction            27,424          27,945          30,057          25,053          23,460
    流通事業                              Brokerage          18,506          12,199          14,074        170,883         179,631

    合計                                    Total      4,980,039       5,167,198       5,130,118       5,317,623       5,673,666



(5)従業員数                                              2017/3          2018/3          2019/3          2020/3          2021/3             2022/3
                      Number of employees                                                                                              通期予想
                                                     Mar-17          Mar-18          Mar-19          Mar-20          Mar-21          Mar-22 (F)
    賃貸事業                                 Leasing          3,466           3,666           3,771           4,059           4,036
    販売事業                                   Sales          1,096             944             894             852             895
    完工事業                 Housing Construction             3,800           3,920           4,050           4,137           3,993
    流通事業                              Brokerage           3,106           3,258           3,329           3,633           3,647

    合計                                    Total          12,574          12,934          13,238          13,676          13,495

                                                                         3/8
[事業の概況](Review of operations)

(1)賃貸事業部門 (Leasing)                                              2017/3      2018/3      2019/3      2020/3      2021/3       2022/3
【連 結ベース】 (Consolidated base)                                                                                                  通期予想
単位:千㎡                                            (1,000㎡)        Mar-17      Mar-18      Mar-19      Mar-20      Mar-21      Mar-22 (F)
期末延床面積                                    Gross floor area          4,610       4,843       5,037       5,461       5,575
   所有                                  Outright ownership            3,790       4,026       4,226       4,633       4,773
   サブリース事業                             Sub-lease business             820         817         811         828         802
   東京都区部                                    Tokyo 23wards            4,370       4,591       4,738       5,169       5,284
   その他                                          Other Area            240         252         299         292         291

オフィス期末空室率*                                  Vacancy rate*             4.5%        4.9%        2.8%        1.4%        2.8%
* 竣工後1年を経過した既存オフィスビルの空室率 (Vacancy rate for existing buildings)


(2)販売事業部門 (Sales)                                                2017/3      2018/3      2019/3      2020/3      2021/3       2022/3
【連 結ベース】 (Consolidated base)                                                                                                  通期予想
単位:戸、百万円                         (units、millions of yen)         Mar-17      Mar-18      Mar-19      Mar-20      Mar-21      Mar-22 (F)
マンション新規発売戸数                  Condominium units supplied             6,722       6,686       6,384       4,969       3,427         3,500
マンション契約戸数                        Condominium units sold             6,467       7,355       5,111       4,865       3,047         3,500
マンション完成済み未契約戸数                 Condominium units unsold              1,191       1,129       1,044       1,466       1,184

計上戸数                                       Units delivered          5,716       5,881       5,970       5,431       4,164         3,800
   マンション・戸建                   Condominiums & Detached houses         5,632       5,865       5,948       5,413       4,149
   宅地                                              Land lots           84          16          22          18          15
売上高                                          Sales income         314,299     311,192     331,751     324,928     263,394      245,000
   マンション・戸建                   Condominiums & Detached houses      300,655     301,504     323,297     314,429     252,394
   宅地・その他                              Land lots & Others          13,643        9,688       8,454     10,498      11,000



(3)完工事業部門 (Housing Construction)                                 2017/3      2018/3      2019/3      2020/3      2021/3       2022/3
【連 結ベース】 (Consolidated base)                                                                                                  通期予想
単位:棟、百万円                         (units、millions of yen)         Mar-17      Mar-18      Mar-19      Mar-20      Mar-21      Mar-22 (F)
受注棟数                                     Units contracted          11,531      12,340      13,526       9,666      10,061       10,700
   新築そっくりさん                  Remodeling "Shinchiku Sokkurisan"       8,770       9,350     10,449        7,506       7,534        8,000
   注文住宅                                       Custom Home            2,761       2,990       3,077       2,160       2,527        2,700

計上棟数                                       Units delivered         11,222      11,686      12,013      11,927       9,940       10,600
   新築そっくりさん                  Remodeling "Shinchiku Sokkurisan"       8,455       8,886       9,132       9,301       7,566        8,000
   注文住宅                                       Custom Home            2,767       2,800       2,881       2,626       2,374        2,600
売上高                      Revenue from housing business            203,623     209,355     221,693     218,930     188,707      200,000
   新築そっくりさん                  Remodeling "Shinchiku Sokkurisan"    103,721     108,739     116,195     119,801      98,160       102,000
   注文住宅                                       Custom Home          85,657      88,019      93,458      86,783      80,361        88,000
   その他                                                Others       14,245      12,597      12,040      12,346      10,186        10,000



(4)流通事業部門 (Brokerage)                                            2017/3      2018/3      2019/3      2020/3      2021/3       2022/3
【住友不動産販売】 (Sumitomo Real Estate Sales)                                                                                        通期予想
単位:件、百万円                (transactions、 millions of yen)          Mar-17      Mar-18      Mar-19      Mar-20      Mar-21      Mar-22 (F)
仲介件数                             Number of transactions            36,108      37,058      37,643      37,715      35,122       42,000
取扱高                              Total transaction value         1,193,044   1,257,507   1,326,357   1,287,508   1,241,023    1,500,000
取扱単価                       Average price per transaction              33.0        33.9        35.2        34.1        35.3         35.7
仲介収益                                 Brokerage revenues            61,216      66,310      68,583      67,063      62,358       73,000


仲介店舗数 (国内)           Number of brokerage offices (Japan)             260         266         270         276         269




                                                                   4/8
[連結キャッシュ・フロー計算書] (Consolidated Statements of Cash Flows)

                                                                          2017/3      2018/3     2019/3     2020/3     2021/3


単位:百万円                                              (millions of yen)     Mar-17      Mar-18     Mar-19     Mar-20     Mar-21

 税金等調整前当期純利益                              Income before income taxes        150,623    176,444    188,558    205,809    210,359

 減価償却費                                  Depreciation and amortization        39,445     41,627     46,312     48,974     57,812

 貸倒引当金の増加額又は減少額(△)                          Provision for allowance for        411      △525       △308      △4,848       △21
                                            doubtful accounts -- net

 固定資産売却損益(△は益)                         Loss (Gain) on sale of property        △11         179       3,648      1,852     △536
                                                       and equipment

 固定資産減損損失                                       Loss on impairment of        15,537     10,634      8,575      9,660      3,876
                                                          fixed assets

 売上債権の増加額(△)又は減少額                    Decrease (Increase) in notes and         1,089    △5,668       2,233      4,636    △1,184
                                        accounts receivable -- trade

 たな卸資産の増加額(△)又は減少額 Decrease (Increase) in inventories                         5,573     25,915     65,981     46,766      7,303

 仕入債務の増加額又は減少額(△)                        Increase (Decrease) in notes      △12,936    △12,535      26,188   △18,542    △12,041
                                       and accounts payable -- trade

 前受金の増加額又は減少額(△)                                  Increase (Decrease)         7,816     17,076   △12,072      △415      △4,921
                                                 in advances received

 法人税等の支払額                                      Payments for income tax     △55,545    △56,252    △69,426    △65,218    △57,029
                                                      and other taxes

 その他                                                     Other -- net         6,503    △6,963        367       1,783     22,329
営業活動によるキャッシュ・フロー
                                                                           158,507    189,933    260,057    230,458    225,947
                            Net cash provided by operating activities

                                           Payments for purchases of
 有形固定資産の取得による支出                              property and equipment △254,930 △220,016 △188,573 △270,347 △355,431

 有形固定資産の売却による収入                        Proceeds from sale of property          124        357       6,617     11,307      1,658
                                                      and equipment

 有価証券/投資有価証券の純増減                     Decrease (Increase) in securities     △19,391    △26,637    △30,946    △44,019      28,640

 敷金及び保証金の純増減                         Decrease (Increase) in guarantee         6,640     27,144      3,737     △316        1,205
                                    and lease deposits paid to lessors

 預り敷金及び保証金の純増減                       Increase (Decrease) in guarantee        11,714     13,994     21,340     18,575      7,714
                                          and lease deposits received

 共同投資事業出資預託金の純増減                     Receipts (Restitution) of deposits    △10,869     △9,124     △9,438    △22,185     △7,650
                                           from partnership investors

 その他                                                      Other -- net      △7,450     △6,252    △11,948      16,866   △12,820
投資活動によるキャッシュ・フロー
                                                                          △274,161 △220,534 △209,212 △290,118 △336,682
                                 Net cash used in investing activities
                                               Increase (Decrease) in
 短期借入金・CPの純増減                             short-term bank loans & CP
                                                                           △12,610     △2,892    △35,773     121,083     △106

 社債の純増減                                         Increase (Decrease) in          -     △50,000    △60,000    △40,000         -
                                                      bonds and notes

 長期借入金の純増減                                      Increase (Decrease) in      223,463    166,378   △27,451      23,681    128,029
                                                       long-term debt
 SPC借入金・社債の純増減                                Increase (Decrease) in           720     △8,648     △7,501     △6,643     △7,538
                                       non-recourse loans and bonds

 配当金の支払額                                          Cash dividends paid      △10,428    △12,324    △13,268    △15,162    △18,004

 その他                                                     Other -- net       △3,147    △66,052     △2,064      △313       △294
財務活動によるキャッシュ・フロー
                                                                           197,996     26,461 △146,058       82,644    102,086
                   Net cash provided by (used in) financing activities

現金及び現金同等物の増加額又は減少額
                                                                            81,954     △4,263    △94,969     22,740     △9,736
                Net increase (decrease) in cash and cash equivalents

現金及び現金同等物の期首残高
                                                                           185,989    267,943    262,045    170,707    193,448
                      Cash and cash equivalents at beginning of year

現金及び現金同等物の期末残高
                                                                           267,943    262,045    170,707    193,448    187,281
                           Cash and cash equivalents at end of year

                                                                  5/8
[財務の状況] (Financial Indices)

(1)総資産、自己資本                                                         2017/3        2018/3       2019/3       2020/3       2021/3
                                        Total assets & Equity
単位:百万円                                        (millions of yen)     Mar-17        Mar-18       Mar-19       Mar-20       Mar-21
総資産                                                 Total assets    4,980,039     5,167,198    5,130,118    5,317,623    5,673,666
 ROA*1                                      Return On Assets*1             4.0%        4.2%         4.5%         4.7%         4.2%

自己資本                                        Shareholders' equity    1,007,347     1,114,975    1,202,103    1,294,998    1,503,021
 自己資本比率                                              Equity ratio         20.2%       21.6%        23.4%        24.4%        26.5%
 ROE*2                                       Return On Equity*2           10.9%       11.3%        11.2%        11.3%        10.1%
 *1 (営業利益+受取利息・配当金)÷総資産(期首期末平均) (Operating income + Interest & Dividend income/Total assets)
 *2 当期利益÷自己資本(期首期末平均) (Net income/Shareholders' equity)


(2)連結有利子負債                                                          2017/3        2018/3       2019/3       2020/3       2021/3
                                         Interest-bearing debt
単位:百万円、倍                                (millions of yen, times)    Mar-17        Mar-18       Mar-19       Mar-20       Mar-21
 CP                                           Commercial Paper               -             -            -     120,000      120,000
 短期借入                                          Short-term loans        66,108        61,416       25,643       26,726       26,620
 長期借入                                           Long-term loans     2,465,019     2,631,397    2,603,945    2,703,627    2,831,656
 社債                                          Bonds; Debentures        420,000       370,000      310,000      270,000      270,000
 SPC長期借入金・社債                     Non-recourse loans and bonds         419,347       410,699      403,198      320,555      313,017
連結有利子負債                                    Interest-bearing debt    3,370,474     3,473,512    3,342,786    3,440,908    3,561,293
 長期比率                                    Ratio of long-term debt           98%          98%          99%          96%          96%
 固定金利比率                              Ratio of fixed-interest debt          95%          94%          96%          95%          94%
 現金・預金                            Cash, time and notice deposits      269,312       263,209      172,191      195,360      188,340

連結純有利子負債                               Net interest-bearing debt    3,101,162     3,210,303    3,170,595    3,245,548    3,372,953
 デットエクイティレシオ*3                                  Net D/E Ratio*3             3.1          2.9          2.6          2.5          2.2
 インタレストカバレッジレシオ*4                     Interest Coverage Ratio*4             9.0        10.5         11.4         12.8         12.6
 純有利子負債/営業利益倍率*5
                                                                           15.9        15.0         13.8         13.2         14.6
                             Net Debt/Operating Income Ratio*5
 *3 連結純有利子負債÷連結自己資本 (Net Interest-bearing debt/Shareholders' equity)
 *4 (営業利益+受取利息・配当金)÷支払利息 (Operating income + Interest & Dividend income/Interest expenses)
 *5 連結純有利子負債÷(営業利益+受取利息・配当金) (Net Interest-bearing debt/Operating income + Interest & Dividend income)


(3)賃貸セグメント資産総利回り                                                    2017/3        2018/3       2019/3       2020/3       2021/3
                                     Return on leasing assets
単位:百万円                                        (millions of yen)     Mar-17        Mar-18       Mar-19       Mar-20       Mar-21
                                           Operating income of
 賃貸営業利益                                        leasing business
                                                                      126,213       139,368      149,932      169,416      155,245
 減価償却費                                              Depreciation       36,948        38,981       43,200       45,420       54,332
賃貸キャッシュフロー                      Cash flows from leasing business      163,161       178,349      193,132      214,836      209,577

 賃貸セグメント資産                            Assets of leasing segment      3,359,261     3,565,087    3,737,136    3,922,764    4,226,733

 預り敷金及び保証金                        Guarantee & security deposits     ▲ 193,110     ▲ 207,823    ▲ 228,958    ▲ 247,609    ▲ 258,219
                                         received from tenants

賃貸投資残                        Net investments of leasing business    3,166,151     3,357,264    3,508,178    3,675,155    3,968,514

賃貸セグメント資産総利回り*6                      Return on leasing assets*6           5.3%        5.5%         5.6%         6.0%         5.5%
 *6 賃貸キャッシュフロー÷賃貸投資残(期首期末平均) (Cash flows from leasing business/Net assets of leasing business)




                                                                    6/8
2021年3月期 (Mar-21) 単体推移 (Non-consolidated base)

[損益計算書](Statements of operations)                             2017/3       2018/3     2019/3       2020/3     2021/3

単位:百万円                                   (millions of yen)    Mar-17       Mar-18     Mar-19       Mar-20     Mar-21
 賃貸事業                                              Leasing     289,987      304,010    335,677      356,138    373,988
 販売事業                                                Sales     305,092      311,127    331,748      324,928    263,394
 完成工事事業                              Housing Construction      187,949      195,806    208,704      206,057    178,308
 その他事業                                              Others       3,161        3,248      3,023         666        641
売上高                             Revenue from operations        786,191      814,192    879,154      887,791    816,333
 賃貸事業                                              Leasing     108,888      121,388    132,864      162,047    154,385
 販売事業                                                Sales      58,246       64,654     65,466       63,732     62,701
 完成工事事業                              Housing Construction       46,276       50,173     55,989       56,742     50,012
 その他事業                                              Others       3,146        3,233      3,009         649        623
売上総利益                                         Gross profit     216,558      239,449    257,329      283,172    267,722
 賃貸事業                                              Leasing       37.5%        39.9%      39.6%        45.5%      41.3%
 販売事業                                                Sales       19.1%        20.8%      19.7%        19.6%      23.8%
 完成工事事業                              Housing Construction        24.6%        25.6%      26.8%        27.5%      28.0%
 その他事業                                              Others       99.5%        99.5%      99.5%        97.4%      97.2%
粗利益率                                  Gross profit margin        27.5%        29.4%      29.3%        31.9%      32.8%
 販売費                                      Selling expenses      21,064       23,387     23,936       21,627     12,980
 一般管理費                                    G & A expenses        40,278       45,355     47,566       51,088     47,938
販管費                                      S,G&A expenses         61,343       68,743     71,503       72,716     60,919
営業利益                                    Operating income       155,214      170,705    185,826      210,455    206,803
 受取利息・配当金                       Interest & dividend income       9,897        9,873     11,761       22,241     12,867
 その他                                                Others       1,108        1,376       888         1,154      1,986
営業外収益                              Non-operating income         11,006       11,250     12,650       23,395     14,854
 支払利息                                   Interest expenses       17,808       17,496     17,597       16,958     16,551
 その他                                                Others       4,680        6,608      7,792        5,984      4,341
営業外費用                            Non-operating expenses         22,488       24,105     25,390       22,942     20,893
(金融収支)                              (Net interest receive)    (▲7,911)     (▲7,623)   (▲5,836)      (5,283)   (▲3,684)
経常利益                                       Ordinary profit     143,732      157,851    173,087      210,908    200,764
 固定資産売却益                      Gain on sales of fixed assets                     37         75          277        202
                                          Gain on sale of
 投資有価証券売却益                       investments in securities
                                                                   42         1,009        11         1,417     13,115
 その他                                                Others                                             618
特別利益                                Extraordinary income           42         1,047        86         2,313     13,318
 固定資産売却損                      Loss on sale of fixed assets             0       216             0      2,130
 固定資産減損損失               Loss on impairment of fixed assets      15,537         216                               3,577
 固定資産除却損                  Loss on disposal of fixed assets       1,316         632       1,054        1,287      7,360
                                    Loss on devaluation of
 投資有価証券評価損                       investments in securities                               1,078        7,838       489

                                          Loss on sale of
 投資有価証券売却損                       investments in securities                       47                               312

 その他                                                Others         94           33         28           34        427
特別損失                                    Extraordinary loss      16,949        1,146      2,162       11,290     12,166
税引前当期利益                      Income before income taxes        126,826      157,752    171,011      201,931    201,915
法人税等                          Income tax and other taxes        35,736       47,566     50,553       55,232     61,573
当期利益                                                 Profit     91,089      110,186    120,458      146,699    140,342

減価償却費                                        Depreciation       30,037       32,302     35,282       38,253     47,133

                                                        7/8
旧セグメントと新セグメントの比較情報(Comparison of old and new segments)
*2021年3月期期首よりセグメント変更を行い、「販売事業」、「流通事業」、「調整額(記載省略)」に計上していた住友不動産販売の業績は「流通事業」へ
計上しております。
(From the beginning of March 2021 fiscal year, the business segments for revenue and income from Sumitomo Real Estate Sales have been changed, from
 the allocation to "Sales", "Brokerage" and "Adjustments (not presented in the document)", to be consolidated into "Brokerage". )



2020年3月期 (Mar-20) ・2021年3月期 (Mar-21)実績 連結決算 (Consolidated base)

(1)売上高                                            旧セグメント                       新セグメント
                                                  Old segment                  New segment
                                                     2020/3              2020/3             2021/3
       Revenue from operations
単位:百万円          (millions of yen)                    Mar-20              Mar-20             Mar-21
 賃貸事業                     Leasing                      395,592             395,592            398,237
 販売事業                       Sales                      324,967             324,928            263,394
 完工事業       Housing Construction                       218,930             218,930            188,707
 流通事業                   Brokerage                       69,331              71,199             65,792

  合計                                     Total        1,013,512           1,013,512            917,472



(2)営業利益                                           旧セグメント                       新セグメント
                                                  Old segment                  New segment
                                                     2020/3              2020/3             2021/3
                         Operating income
単位:百万円                     (millions of yen)         Mar-20              Mar-20             Mar-21
 賃貸事業                                  Leasing         169,416             169,416            155,245
 販売事業                                     Sales         47,374              46,490             53,931
 完工事業                   Housing Construction            20,583              20,583             15,565
 流通事業                                Brokerage          19,336              14,592             11,480

  合計                                     Total          234,332              234,332           219,244



(3)資産                                旧セグメント                                    新セグメント
                   Assets of segment Old segment                               New segment
                                                     2020/3              2020/3             2021/3

単位:百万円                      (millions of yen)        Mar-20              Mar-20             Mar-21
 賃貸事業                                  Leasing         3,922,318           3,922,764         4,226,733
 販売事業                                     Sales          670,079             673,420           658,010
 完工事業                   Housing Construction              25,053              25,053            23,460
 流通事業                                Brokerage             8,181             170,883           179,631

  合計                                     Total        5,317,623           5,317,623          5,673,666




                                                                            8/8
四半期営業情報                                                                                  (別紙)
Quarterly Information                                                                 (Appendix)

                     既存ビル        マンション契約戸数            注文住宅受注棟数                そっくりさん受注棟数
                    期末空室率         Condominium          Custom Home              Remodeling
                     Vacancy       Units Sold         Units Contracted        "Shinchiku Sokkurisan"
                       Rate                                                     Units Contracted
                     (Office)               前年同期比                 前年同期比                     前年同期比
                                             YoY                    YoY                      YoY
2015/3       1st          5.7%      1,351     -5.0%        488      -17.7%          1,659     -30.0%
Mar-15       2nd          5.4%      1,175    -30.2%        600      -24.3%          2,023     -24.8%
             3rd          5.2%      1,184      9.0%        548       26.9%          1,829      41.9%
             4th          4.9%      1,494      3.5%        819       33.8%          1,799      41.2%
         Year-end         4.9%      5,204     -7.6%       2,455       1.0%          7,310      -4.1%
2016/3       1st          4.8%      1,438      6.4%        666       36.5%          2,393      44.2%
Mar-16       2nd          4.8%      1,401     19.2%        743       23.8%          2,152       6.4%
             3rd          4.7%      1,248      5.4%        669       22.1%          2,036      11.3%
             4th          4.7%      1,437     -3.8%        804       -1.8%          1,873       4.1%
         Year-end         4.7%      5,524      6.1%       2,882      17.4%          8,454      15.6%
2017/3       1st          4.6%      1,533      6.6%         614      -7.8%          2,472       3.3%
Mar-17       2nd          4.4%      1,708     21.9%         736      -0.9%          2,089      -2.9%
             3rd          4.4%      1,552     24.4%         570     -14.8%          2,180       7.1%
             4th          4.5%      1,674     16.5%         841        4.6%         2,029       8.3%
         Year-end         4.5%      6,467     17.1%       2,761      -4.2%          8,770       3.7%
2018/3       1st          4.7%      1,762     14.9%         702      14.3%          2,454      -0.7%
Mar-18       2nd          4.6%      2,463     44.2%         791        7.5%         2,379      13.9%
             3rd          4.4%      1,546     -0.4%         632      10.9%          2,237       2.6%
             4th          4.9%      1,584     -5.4%         865        2.9%         2,280      12.4%
         Year-end         4.9%      7,355     13.7%       2,990       8.3%          9,350       6.6%
2019/3       1st          4.7%      1,314    -25.4%         708        0.9%         2,397      -2.3%
Mar-19       2nd          4.3%      1,347    -45.3%         889      12.4%          2,544       6.9%
             3rd          4.2%      1,103    -28.7%         666        5.4%         2,570      14.9%
             4th          2.8%      1,347    -15.0%         814      -5.9%          2,938      28.9%
         Year-end         2.8%      5,111    -30.5%       3,077       2.9%         10,449      11.8%
2020/3       1st          2.3%      1,018    -22.5%        438      -38.1%          1,713     -28.5%
Mar-20       2nd          1.7%      1,390      3.2%        677      -23.8%          2,017     -20.7%
             3rd          1.6%      1,353     22.7%        385      -42.2%          2,056     -20.0%
             4th          1.4%      1,104    -18.0%         660     -18.9%          1,720     -41.5%
         Year-end         1.4%      4,865     -4.8%       2,160     -29.8%          7,506     -28.2%
2021/3       1st          1.5%       302     -70.3%        364      -16.9%          1,241     -27.6%
Mar-21       2nd          1.8%      1,006    -27.6%         812      19.9%          2,191       8.6%
             3rd          2.3%        772    -42.9%         448      16.4%          2,160       5.1%
             4th          2.8%        967    -12.4%         903      36.8%          1,942      12.9%
         Year-end         2.8%      3,047    -37.4%       2,527      17.0%          7,534       0.4%


                                                                                  住友不動産株式会社
                                                                  Sumitomo Realty Development Co., Ltd.