Mori Hills Reit Investment Corp
TSE:3234

Watchlist Manager
Mori Hills Reit Investment Corp Logo
Mori Hills Reit Investment Corp
TSE:3234
Watchlist
Price: 133 200 JPY 0.23% Market Closed
Market Cap: 255.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+13%
5Y
+16%
10Y
+81%
0
Operating Income
+0%
3Y
+11%
5Y
+14%
10Y
+65%
0
Net Income
+0%
3Y
+13%
5Y
+16%
10Y
+90%

Earnings Waterfall
Mori Hills Reit Investment Corp

Revenue
22.3B JPY
Cost of Revenue
-6.4B JPY
Gross Profit
15.8B JPY
Operating Expenses
-2.2B JPY
Operating Income
13.6B JPY
Other Expenses
-1.1B JPY
Net Income
12.5B JPY

Income Statement
Mori Hills Reit Investment Corp

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Jan-2013 Jul-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Jan-2018 Jul-2018 Jan-2019 Jul-2019 Jan-2020 Jul-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Jan-2023 Jul-2023 Jan-2024 Jul-2024 Jan-2025
Revenue
Interest Expense
1 607
1 748
1 773
1 768
1 768
1 731
1 678
1 584
1 477
1 439
1 352
1 210
1 079
946
873
853
849
859
851
864
903
909
896
882
864
855
846
829
821
812
842
945
Revenue
11 491
N/A
11 310
-2%
10 909
-4%
10 872
0%
10 742
-1%
10 023
-7%
9 563
-5%
9 474
-1%
9 729
+3%
10 662
+10%
11 398
+7%
12 295
+8%
13 023
+6%
13 264
+2%
14 489
+9%
15 990
+10%
16 741
+5%
16 988
+1%
17 247
+2%
18 175
+5%
18 986
+4%
19 193
+1%
19 234
+0%
19 423
+1%
19 662
+1%
19 662
+0%
21 018
+7%
22 408
+7%
22 426
+0%
22 392
0%
22 350
0%
22 262
0%
Gross Profit
Cost of Revenue
(5 215)
(4 564)
(3 749)
(3 582)
(3 143)
(2 352)
(1 859)
(1 796)
(1 734)
(1 863)
(2 087)
(2 256)
(2 363)
(2 511)
(2 914)
(3 631)
(4 092)
(4 224)
(4 417)
(4 644)
(4 888)
(5 056)
(5 057)
(5 076)
(5 151)
(5 213)
(5 727)
(6 250)
(6 290)
(6 403)
(6 458)
(6 421)
Gross Profit
6 275
N/A
6 746
+8%
7 160
+6%
7 290
+2%
7 599
+4%
7 671
+1%
7 704
+0%
7 678
0%
7 995
+4%
8 800
+10%
9 311
+6%
10 039
+8%
10 659
+6%
10 753
+1%
11 575
+8%
12 359
+7%
12 648
+2%
12 764
+1%
12 830
+1%
13 531
+5%
14 098
+4%
14 138
+0%
14 177
+0%
14 346
+1%
14 511
+1%
14 449
0%
15 291
+6%
16 158
+6%
16 136
0%
15 989
-1%
15 892
-1%
15 842
0%
Operating Income
Operating Expenses
(208)
(921)
(1 659)
(1 652)
(1 581)
(1 503)
(1 412)
(1 369)
(1 439)
(1 579)
(1 689)
(1 772)
(1 796)
(1 758)
(1 868)
(2 011)
(2 045)
(2 081)
(2 111)
(2 153)
(2 180)
(2 139)
(2 121)
(2 144)
(2 179)
(2 205)
(2 221)
(2 223)
(2 234)
(2 229)
(2 210)
(2 192)
Selling, General & Administrative
(208)
(204)
(195)
(206)
(212)
(185)
(106)
(40)
(40)
(42)
(42)
(44)
(47)
(48)
(49)
(50)
(50)
(49)
(47)
(47)
(47)
(47)
(46)
(46)
(50)
(53)
(53)
(50)
(48)
(49)
(50)
(52)
Depreciation & Amortization
0
(717)
(1 464)
(1 446)
(1 369)
(1 318)
(1 306)
(1 330)
(1 398)
(1 537)
(1 647)
(1 728)
(1 749)
(1 711)
(1 819)
(1 961)
(1 995)
(2 033)
(2 064)
(2 107)
(2 133)
(2 092)
(2 076)
(2 098)
(2 129)
(2 152)
(2 168)
(2 177)
(2 186)
(2 180)
(2 160)
(2 141)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
4
(0)
(0)
(0)
(0)
Operating Income
6 067
N/A
5 826
-4%
5 501
-6%
5 637
+2%
6 017
+7%
6 169
+3%
6 292
+2%
6 309
+0%
6 556
+4%
7 221
+10%
7 623
+6%
8 267
+8%
8 863
+7%
8 995
+1%
9 707
+8%
10 348
+7%
10 604
+2%
10 683
+1%
10 719
+0%
11 378
+6%
11 918
+5%
11 998
+1%
12 055
+0%
12 203
+1%
12 332
+1%
12 243
-1%
13 071
+7%
13 934
+7%
13 902
0%
13 759
-1%
13 683
-1%
13 649
0%
Pre-Tax Income
Interest Income Expense
(1 578)
(1 729)
(1 765)
(1 762)
(1 764)
(1 729)
(1 676)
(1 582)
(1 475)
(1 436)
(1 349)
(1 208)
(1 076)
(942)
(870)
(851)
(849)
(859)
(851)
(863)
(903)
(909)
(896)
(881)
(864)
(855)
(845)
(829)
(821)
(812)
(842)
(943)
Non-Reccuring Items
0
0
0
0
(13)
(13)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
Total Other Income
(282)
(341)
(483)
(510)
(465)
(495)
(498)
(483)
(524)
(553)
(495)
(461)
(452)
(407)
(413)
(435)
(432)
(410)
(390)
(400)
(375)
(335)
(317)
(311)
(308)
(290)
(270)
(256)
(250)
(231)
(206)
(198)
Pre-Tax Income
4 207
N/A
3 757
-11%
3 253
-13%
3 365
+3%
3 776
+12%
3 932
+4%
4 117
+5%
4 244
+3%
4 557
+7%
5 231
+15%
5 779
+10%
6 598
+14%
7 335
+11%
7 646
+4%
8 424
+10%
9 062
+8%
9 323
+3%
9 414
+1%
9 478
+1%
10 115
+7%
10 640
+5%
10 754
+1%
10 842
+1%
11 011
+2%
11 160
+1%
11 099
-1%
11 959
+8%
12 850
+7%
12 831
0%
12 716
-1%
12 635
-1%
12 509
-1%
Net Income
Tax Provision
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(5)
(5)
(2)
(2)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Income from Continuing Operations
4 205
3 755
3 251
3 363
3 774
3 930
4 116
4 242
4 555
5 229
5 776
6 596
7 333
7 644
8 422
9 057
9 318
9 412
9 476
10 112
10 637
10 751
10 840
11 009
11 158
11 097
11 957
12 848
12 829
12 714
12 633
12 507
Net Income (Common)
4 205
N/A
3 755
-11%
3 251
-13%
3 363
+3%
3 774
+12%
3 930
+4%
4 116
+5%
4 242
+3%
4 555
+7%
5 229
+15%
5 776
+10%
6 596
+14%
7 333
+11%
7 644
+4%
8 422
+10%
9 057
+8%
9 318
+3%
9 412
+1%
9 476
+1%
10 112
+7%
10 637
+5%
10 751
+1%
10 840
+1%
11 009
+2%
11 158
+1%
11 097
-1%
11 957
+8%
12 848
+7%
12 829
0%
12 714
-1%
12 633
-1%
12 507
-1%
EPS (Diluted)
5 256.37
N/A
4 693.12
-11%
2 955.63
-37%
2 802.16
-5%
3 144.66
+12%
3 274.91
+4%
3 429.58
+5%
3 535.08
+3%
3 503.84
-1%
3 735.28
+7%
4 126
+10%
4 122.31
0%
4 672.17
+13%
4 777.5
+2%
5 074.11
+6%
5 031.44
-1%
5 322.83
+6%
5 376.18
+1%
5 412.71
+1%
5 395.17
0%
5 674.25
+5%
5 734.16
+1%
5 781.57
+1%
5 765.8
0%
5 833.16
+1%
5 790.6
-1%
6 239
+8%
6 704.45
+7%
6 694.44
0%
6 634.46
-1%
6 592.35
-1%
6 526.46
-1%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 255,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.