Heiwa Real Estate REIT, Inc. (TYO:8966)
Japan · Delayed Price · Currency is JPY 148,000
-200 (-0.13%)
Sep 5, 2025, 3:30 PM JST
Heiwa Real Estate REIT Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2016 - 2020 |
Rental Revenue | 16,203 | 14,888 | 13,444 | 12,425 | 11,547 | Upgrade |
Gain (Loss) on Sale of Assets (Rev) | 2,996 | 1,784 | 1,103 | 707.09 | 1,296 | Upgrade |
Other Revenue | - | 719.73 | 1,339 | 1,066 | 960.42 | Upgrade |
| 19,199 | 17,392 | 15,886 | 14,199 | 13,803 | Upgrade | |
Revenue Growth (YoY | 10.39% | 9.48% | 11.88% | 2.87% | 6.86% | Upgrade |
Property Expenses | 8,438 | 7,412 | 6,484 | 5,951 | 5,597 | Upgrade |
Selling, General & Administrative | 126 | 123.19 | 121 | 119.07 | 125.93 | Upgrade |
Other Operating Expenses | 384 | 877.34 | 1,248 | 1,158 | 1,094 | Upgrade |
Total Operating Expenses | 8,948 | 8,412 | 7,853 | 7,227 | 6,817 | Upgrade |
Operating Income | 10,251 | 8,980 | 8,033 | 6,972 | 6,987 | Upgrade |
Interest Expense | -1,220 | -932.19 | -759.71 | -694.14 | -696.55 | Upgrade |
Interest & Investment Income | 8 | 0.08 | 0.35 | 1.24 | 2.23 | Upgrade |
Other Non-Operating Income | -20 | -96.78 | -154.68 | -123.37 | -108.69 | Upgrade |
EBT Excluding Unusual Items | 9,019 | 7,951 | 7,119 | 6,155 | 6,184 | Upgrade |
Total Insurance Settlements | - | 4.82 | 6.5 | 11.1 | 9.58 | Upgrade |
Other Unusual Items | -40 | -22 | - | - | - | Upgrade |
Pretax Income | 8,979 | 7,934 | 7,126 | 6,166 | 6,193 | Upgrade |
Income Tax Expense | - | 0.61 | 1.21 | 1.21 | 1.21 | Upgrade |
Net Income | 8,979 | 7,933 | 7,124 | 6,165 | 6,192 | Upgrade |
Net Income to Common | 8,979 | 7,933 | 7,124 | 6,165 | 6,192 | Upgrade |
Net Income Growth | 13.18% | 11.35% | 15.56% | -0.43% | 16.94% | Upgrade |
Basic Shares Outstanding | 1 | 1 | 1 | 1 | 1 | Upgrade |
Diluted Shares Outstanding | 1 | 1 | 1 | 1 | 1 | Upgrade |
Shares Change (YoY) | 3.89% | 3.26% | 5.50% | 5.22% | -1.15% | Upgrade |
EPS (Basic) | 7516.61 | 6899.39 | 6398.07 | 5840.85 | 6172.38 | Upgrade |
EPS (Diluted) | 7516.61 | 6899.39 | 6398.07 | 5840.85 | 6172.38 | Upgrade |
EPS Growth | 8.95% | 7.84% | 9.54% | -5.37% | 18.30% | Upgrade |
Dividend Per Share | - | - | 6290.000 | 5940.000 | 5480.000 | Upgrade |
Dividend Growth | - | - | 5.89% | 8.39% | 8.52% | Upgrade |
Operating Margin | 53.39% | 51.63% | 50.57% | 49.10% | 50.62% | Upgrade |
Profit Margin | 46.77% | 45.61% | 44.85% | 43.42% | 44.86% | Upgrade |
EBITDA | 12,434 | 11,080 | 10,006 | 8,897 | 8,894 | Upgrade |
EBITDA Margin | 64.76% | 63.71% | 62.98% | 62.66% | 64.44% | Upgrade |
D&A For Ebitda | 2,183 | 2,100 | 1,972 | 1,925 | 1,908 | Upgrade |
EBIT | 10,251 | 8,980 | 8,033 | 6,972 | 6,987 | Upgrade |
EBIT Margin | 53.39% | 51.63% | 50.57% | 49.10% | 50.62% | Upgrade |
Effective Tax Rate | - | 0.01% | 0.02% | 0.02% | 0.02% | Upgrade |
Revenue as Reported | - | 8,657 | 15,886 | 14,199 | 13,803 | Upgrade |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.