First Time Loading...

Kenedix Retail Reit Corp
TSE:3453

Watchlist Manager
Kenedix Retail Reit Corp Logo
Kenedix Retail Reit Corp
TSE:3453
Watchlist
Price: 268 000 JPY -5.73% Market Closed
Updated: Apr 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

19.3B
-2%
Revenue
Growth Rates:
1 Year
-23%
3 Years
+14%
5 Years
+21%
7 Years
-
10 Years
-
9B
-2%
Operating Income
Growth Rates:
1 Year
-28%
3 Years
+12%
5 Years
+21%
7 Years
-
10 Years
-
7.7B
-3%
Net Income
Growth Rates:
1 Year
-8%
3 Years
+13%
5 Years
+23%
7 Years
-
10 Years
-

Earnings Waterfall
Kenedix Retail Reit Corp

Revenue
19.3B JPY
Cost of Revenue
-7.6B JPY
Gross Profit
11.6B JPY
Operating Expenses
-2.7B JPY
Operating Income
9B JPY
Other Expenses
-1.3B JPY
Net Income
7.7B JPY

Income Statement
Kenedix Retail Reit Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022 Sep-2022 Mar-2023
Revenue
Revenue
11 915
N/A
12 805
+7%
14 234
+11%
15 930
+12%
16 703
+5%
16 992
+2%
17 025
+0%
16 901
-1%
16 690
-1%
17 117
+3%
18 294
+7%
23 421
+28%
24 958
+7%
19 613
-21%
19 283
-2%
Gross Profit
Cost of Revenue
(4 788)
(5 320)
(5 881)
(6 621)
(7 153)
(7 258)
(7 179)
(6 804)
(6 368)
(6 473)
(6 723)
(8 955)
(9 992)
(7 939)
(7 638)
Gross Profit
7 127
N/A
7 485
+5%
8 353
+12%
9 309
+11%
9 550
+3%
9 734
+2%
9 845
+1%
10 097
+3%
10 322
+2%
10 644
+3%
11 571
+9%
14 466
+25%
14 966
+3%
11 674
-22%
11 645
0%
Operating Income
Operating Expenses
(1 327)
(1 491)
(1 665)
(1 875)
(1 965)
(2 032)
(2 081)
(2 116)
(2 138)
(2 183)
(2 310)
(2 648)
(2 519)
(2 511)
(2 673)
Selling, General & Administrative
(47)
(55)
(59)
(65)
(68)
(69)
(71)
(72)
(74)
(75)
(76)
(95)
(96)
(77)
(77)
Depreciation & Amortization
(1 280)
(1 436)
(1 607)
(1 810)
(1 897)
(1 963)
(2 010)
(2 044)
(2 064)
(2 108)
(2 235)
0
(2 356)
(2 434)
(2 596)
Other Operating Expenses
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(2 553)
(67)
0
(0)
Operating Income
5 800
N/A
5 995
+3%
6 687
+12%
7 434
+11%
7 585
+2%
7 702
+2%
7 764
+1%
7 981
+3%
8 184
+3%
8 461
+3%
9 260
+9%
11 818
+28%
12 447
+5%
9 163
-26%
8 972
-2%
Pre-Tax Income
Interest Income Expense
(581)
(621)
(691)
(790)
(870)
(921)
(937)
(950)
(953)
(952)
(972)
252
(1 000)
(1 007)
(1 020)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
(861)
0
0
0
Total Other Income
(270)
(297)
(331)
(356)
(334)
(295)
(254)
(243)
(225)
(203)
(226)
(1 080)
(988)
(246)
(247)
Pre-Tax Income
4 949
N/A
5 077
+3%
5 665
+12%
6 288
+11%
6 381
+1%
6 486
+2%
6 574
+1%
6 789
+3%
7 005
+3%
7 305
+4%
8 062
+10%
10 128
+26%
10 460
+3%
7 910
-24%
7 705
-3%
Net Income
Tax Provision
(2)
(5)
(8)
(8)
(7)
(4)
(2)
(2)
(2)
(2)
(2)
(4)
(7)
(8)
(7)
Income from Continuing Operations
4 947
5 072
5 657
6 280
6 374
6 482
6 572
6 786
7 003
7 303
8 060
10 124
10 453
7 902
7 697
Net Income (Common)
4 947
N/A
5 072
+3%
5 657
+12%
6 280
+11%
6 374
+1%
6 482
+2%
6 572
+1%
6 786
+3%
7 003
+3%
7 303
+4%
8 060
+10%
10 124
+26%
8 389
-17%
7 902
-6%
7 697
-3%
EPS (Diluted)
12 854.75
N/A
12 678.75
-1%
12 277.45
-3%
12 370.16
+1%
12 553.99
+1%
12 766.56
+2%
12 943.88
+1%
12 741.85
-2%
13 105.2
+3%
13 621.13
+4%
13 967.16
+3%
17 394.62
+25%
14 409.29
-17%
13 573.94
-6%
12 824.58
-6%

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
Join more than 128,300+ 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.