Frontier Real Estate Investment Corporation (TYO:8964)
Japan
· Delayed Price · Currency is JPY 79,300
-200 (-0.25%)
Apr 30, 2025, 3:30 PM JST
TYO:8964 Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2024 | FY 2023 | FY 2023 | FY 2023 | 2018 - 2022 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Dec '23 Dec 31, 2023 | Jun '23 Jun 30, 2023 | 2018 - 2022 |
| Rental Revenue | 23,094 | 22,570 | 22,793 | 22,426 | 22,793 | Upgrade
|
| Gain (Loss) on Sale of Assets (Rev) | 1,356 | 624.38 | 170.02 | 136.72 | 170.02 | Upgrade
|
| Other Revenue | 0 | 0 | 0 | - | 0 | Upgrade
|
| Total Revenue | 24,450 | 23,195 | 22,963 | 22,563 | 22,963 | Upgrade
|
| Revenue Growth (YoY | 5.41% | 1.01% | 1.77% | -1.74% | 0.03% | Upgrade
|
| Property Expenses | 10,460 | 10,106 | 9,919 | 9,838 | 9,919 | Upgrade
|
| Selling, General & Administrative | 85.71 | 69.28 | 66.52 | 82.17 | 66.52 | Upgrade
|
| Other Operating Expenses | 239.19 | 223.45 | 217.5 | 216.37 | 217.5 | Upgrade
|
| Total Operating Expenses | 10,784 | 10,399 | 10,203 | 10,136 | 10,203 | Upgrade
|
| Operating Income | 13,666 | 12,796 | 12,760 | 12,427 | 12,760 | Upgrade
|
| Interest Expense | -677.72 | -620.98 | -536.62 | -556.12 | -536.62 | Upgrade
|
| Interest & Investment Income | 3.58 | 3.6 | 0.05 | 0.03 | 0.05 | Upgrade
|
| Other Non-Operating Income | -58.83 | -43.08 | -51.93 | -46.69 | -51.93 | Upgrade
|
| EBT Excluding Unusual Items | 12,933 | 12,136 | 12,171 | 11,824 | 12,171 | Upgrade
|
| Total Insurance Settlements | - | 0.23 | 26.39 | 26.39 | 26.39 | Upgrade
|
| Pretax Income | 12,933 | 12,136 | 12,198 | 11,850 | 12,198 | Upgrade
|
| Income Tax Expense | 0.93 | 1.75 | 1.85 | 0.95 | 1.85 | Upgrade
|
| Net Income | 12,932 | 12,134 | 12,196 | 11,849 | 12,196 | Upgrade
|
| Net Income to Common | 12,932 | 12,134 | 12,196 | 11,849 | 12,196 | Upgrade
|
| Net Income Growth | 6.57% | -0.51% | 2.93% | -2.84% | 1.03% | Upgrade
|
| Basic Shares Outstanding | 2 | 3 | 3 | 3 | 3 | Upgrade
|
| Diluted Shares Outstanding | 2 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Change (YoY) | -40.00% | - | - | - | - | Upgrade
|
| EPS (Basic) | 7967.81 | 4485.86 | 4508.64 | 4380.48 | 4508.64 | Upgrade
|
| EPS (Diluted) | 7967.81 | 4485.86 | 4508.64 | 4380.48 | 4508.64 | Upgrade
|
| EPS Growth | 77.62% | -0.51% | 2.93% | -2.84% | 1.03% | Upgrade
|
| Dividend Per Share | - | 4315.800 | 4446.200 | - | 4446.200 | Upgrade
|
| Dividend Growth | - | -2.93% | - | - | - | Upgrade
|
| Operating Margin | 55.89% | 55.17% | 55.57% | 55.07% | 55.57% | Upgrade
|
| Profit Margin | 52.89% | 52.31% | 53.11% | 52.52% | 53.11% | Upgrade
|
| EBITDA | 17,601 | 16,697 | 16,611 | 16,228 | 16,611 | Upgrade
|
| EBITDA Margin | 71.99% | 71.99% | 72.34% | 71.92% | 72.34% | Upgrade
|
| D&A For Ebitda | 3,935 | 3,901 | 3,851 | 3,801 | 3,851 | Upgrade
|
| EBIT | 13,666 | 12,796 | 12,760 | 12,427 | 12,760 | Upgrade
|
| EBIT Margin | 55.89% | 55.17% | 55.57% | 55.07% | 55.57% | Upgrade
|
| Funds From Operations (FFO) | 8,428 | 16,034 | 16,046 | 8,041 | 16,046 | Upgrade
|
| Adjusted Funds From Operations (AFFO) | - | 16,034 | 16,046 | - | 16,046 | Upgrade
|
| FFO Payout Ratio | 67.71% | 73.08% | 74.96% | 74.79% | 74.96% | Upgrade
|
| Effective Tax Rate | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | Upgrade
|
| Revenue as Reported | 12,162 | 23,195 | 22,963 | 11,531 | 22,963 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.