First Time Loading...

Ki-Star Real Estate Co Ltd
TSE:3465

Watchlist Manager
Ki-Star Real Estate Co Ltd Logo
Ki-Star Real Estate Co Ltd
TSE:3465
Watchlist
Price: 3 770 JPY 0.4% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

279.3B
+6%
Revenue
Growth Rates:
1 Year
+34%
3 Years
+95%
5 Years
+202%
7 Years
+507%
10 Years
-
12.4B
-8%
Operating Income
Growth Rates:
1 Year
-39%
3 Years
+19%
5 Years
+107%
7 Years
+250%
10 Years
-
7.6B
-11%
Net Income
Growth Rates:
1 Year
-40%
3 Years
+27%
5 Years
+106%
7 Years
+217%
10 Years
-

Earnings Waterfall
Ki-Star Real Estate Co Ltd

Revenue
279.3B JPY
Cost of Revenue
-245.9B JPY
Gross Profit
33.4B JPY
Operating Expenses
-21B JPY
Operating Income
12.4B JPY
Other Expenses
-4.8B JPY
Net Income
7.6B JPY

Income Statement
Ki-Star Real Estate Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
43 632
N/A
46 022
+5%
51 258
+11%
51 994
+1%
55 452
+7%
58 955
+6%
64 107
+9%
68 907
+7%
78 316
+14%
92 535
+18%
103 119
+11%
112 145
+9%
119 077
+6%
119 028
0%
120 711
+1%
122 830
+2%
128 943
+5%
143 458
+11%
155 753
+9%
170 885
+10%
181 250
+6%
182 062
+0%
184 388
+1%
191 162
+4%
196 353
+3%
208 486
+6%
241 879
+16%
252 940
+5%
263 911
+4%
279 292
+6%
Gross Profit
Cost of Revenue
(35 378)
(37 294)
(41 610)
(42 207)
(45 108)
(48 119)
(52 540)
(56 882)
(65 646)
(78 662)
(88 507)
(96 340)
(102 147)
(102 105)
(102 950)
(104 684)
(109 353)
(119 545)
(128 008)
(137 911)
(143 148)
(142 638)
(144 348)
(151 342)
(158 120)
(171 012)
(204 219)
(217 068)
(230 193)
(245 920)
Gross Profit
8 254
N/A
8 728
+6%
9 647
+11%
9 786
+1%
10 343
+6%
10 835
+5%
11 567
+7%
12 025
+4%
12 670
+5%
13 872
+9%
14 612
+5%
15 806
+8%
16 930
+7%
16 922
0%
17 761
+5%
18 146
+2%
19 590
+8%
23 913
+22%
27 745
+16%
32 975
+19%
38 103
+16%
39 423
+3%
40 040
+2%
39 820
-1%
38 232
-4%
37 473
-2%
37 660
+0%
35 872
-5%
33 718
-6%
33 372
-1%
Operating Income
Operating Expenses
(4 906)
(5 183)
(5 515)
(5 700)
(5 802)
(5 971)
(6 268)
(6 512)
(7 188)
(7 896)
(8 661)
(9 491)
(10 077)
(10 831)
(11 335)
(11 988)
(12 688)
(13 542)
(15 184)
(16 153)
(16 914)
(16 906)
(16 380)
(16 362)
(16 617)
(17 290)
(18 471)
(19 254)
(20 256)
(20 981)
Selling, General & Administrative
(4 908)
(5 184)
(5 515)
(5 702)
(5 804)
(5 973)
(6 268)
(6 514)
(7 189)
(7 893)
(8 661)
(9 479)
(10 073)
(10 831)
(11 335)
(11 988)
(12 688)
(13 542)
(15 184)
(16 153)
(16 914)
(16 906)
(16 380)
(16 362)
(16 617)
(17 290)
(18 471)
(19 254)
(20 256)
(20 981)
Other Operating Expenses
0
0
(0)
0
0
0
(0)
0
0
(3)
(0)
(12)
(4)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
3 347
N/A
3 545
+6%
4 132
+17%
4 087
-1%
4 541
+11%
4 864
+7%
5 299
+9%
5 512
+4%
5 482
-1%
5 977
+9%
5 951
0%
6 314
+6%
6 853
+9%
6 092
-11%
6 426
+5%
6 158
-4%
6 902
+12%
10 372
+50%
12 562
+21%
16 822
+34%
21 189
+26%
22 517
+6%
23 659
+5%
23 458
-1%
21 615
-8%
20 183
-7%
19 189
-5%
16 618
-13%
13 462
-19%
12 391
-8%
Pre-Tax Income
Interest Income Expense
(266)
(256)
(245)
(240)
(244)
(263)
(292)
(321)
(371)
(400)
(473)
(516)
(534)
(545)
(583)
(596)
(618)
(657)
(675)
(705)
(669)
(706)
(790)
(786)
(933)
(1 025)
(1 119)
(1 188)
(1 266)
(1 298)
Non-Reccuring Items
100
112
136
42
(18)
(33)
(11)
(12)
(16)
(15)
(14)
0
(6)
(6)
(423)
(423)
(446)
(600)
(248)
(248)
(224)
(82)
(23)
(24)
(24)
(12)
(22)
474
472
460
Gain/Loss on Disposition of Assets
32
33
34
7
6
10
10
0
0
(5)
(11)
0
(6)
(4)
6
6
6
0
(28)
(30)
(30)
(30)
3
5
5
1
(1)
0
(2)
3
Total Other Income
98
90
110
122
120
140
277
282
315
327
291
296
250
309
474
452
630
779
893
848
780
627
319
294
238
332
397
563
255
215
Pre-Tax Income
3 312
N/A
3 525
+6%
4 167
+18%
4 017
-4%
4 405
+10%
4 718
+7%
5 282
+12%
5 462
+3%
5 410
-1%
5 883
+9%
5 744
-2%
6 094
+6%
6 557
+8%
5 845
-11%
5 899
+1%
5 596
-5%
6 474
+16%
9 893
+53%
12 504
+26%
16 687
+33%
21 045
+26%
22 326
+6%
23 168
+4%
22 946
-1%
20 901
-9%
19 480
-7%
18 445
-5%
16 467
-11%
12 921
-22%
11 772
-9%
Net Income
Tax Provision
(1 046)
(1 099)
(1 193)
(1 209)
(1 330)
(1 473)
(1 686)
(1 734)
(1 712)
(1 846)
(1 879)
(1 999)
(2 138)
(1 839)
(1 803)
(1 690)
(2 047)
(3 145)
(3 948)
(5 247)
(6 533)
(7 004)
(7 176)
(7 118)
(6 593)
(6 124)
(5 764)
(4 877)
(3 552)
(3 226)
Income from Continuing Operations
2 268
2 427
2 974
2 809
3 075
3 245
3 597
3 727
3 697
4 037
3 865
4 094
4 419
4 006
4 096
3 906
4 427
6 749
8 555
11 440
14 512
15 323
15 992
15 828
14 308
13 356
12 681
11 590
9 369
8 546
Income to Minority Interest
(3)
(38)
(79)
(102)
(135)
(184)
(203)
(274)
(291)
(365)
(404)
(411)
(485)
(389)
(511)
(471)
(526)
(809)
(939)
(1 100)
(1 341)
(1 333)
(1 246)
(1 180)
(959)
(790)
(835)
(858)
(830)
(979)
Net Income (Common)
2 264
N/A
2 389
+6%
2 894
+21%
2 707
-6%
2 940
+9%
3 060
+4%
3 394
+11%
3 452
+2%
3 406
-1%
3 672
+8%
3 461
-6%
3 684
+6%
3 935
+7%
3 616
-8%
3 585
-1%
3 435
-4%
3 901
+14%
5 940
+52%
7 616
+28%
10 340
+36%
13 172
+27%
13 990
+6%
14 746
+5%
14 648
-1%
13 349
-9%
12 566
-6%
11 846
-6%
10 732
-9%
8 539
-20%
7 566
-11%
EPS (Diluted)
161.71
N/A
170.64
+6%
203.34
+19%
193.35
-5%
210
+9%
218.57
+4%
238.88
+9%
246.57
+3%
243.28
-1%
258.74
+6%
243.89
-6%
259.56
+6%
277.26
+7%
254.81
-8%
252.6
-1%
242.05
-4%
274.87
+14%
418.56
+52%
536.56
+28%
727.55
+36%
902.8
+24%
883.48
-2%
975.8
+10%
925.66
-5%
845.26
-9%
797.2
-6%
750.42
-6%
680.88
-9%
541.59
-20%
479.6
-11%

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 134,500+ 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.