First Time Loading...

Resorttrust Inc
TSE:4681

Watchlist Manager
Resorttrust Inc Logo
Resorttrust Inc
TSE:4681
Watchlist
Price: 2 614.5 JPY -0.83% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

177.1B
+1%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+6%
5 Years
+2%
7 Years
+25%
10 Years
+56%
14B
+9%
Operating Income
Growth Rates:
1 Year
+29%
3 Years
-12%
5 Years
-22%
7 Years
+5%
10 Years
-8%
11.6B
+7%
Net Income
Growth Rates:
1 Year
-5%
3 Years
+19%
5 Years
+1%
7 Years
+28%
10 Years
+32%

Earnings Waterfall
Resorttrust Inc

Revenue
177.1B JPY
Cost of Revenue
-18.1B JPY
Gross Profit
159B JPY
Operating Expenses
-144.9B JPY
Operating Income
14B JPY
Other Expenses
-2.5B JPY
Net Income
11.6B JPY

Income Statement
Resorttrust Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 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
113 295
N/A
116 824
+3%
117 041
+0%
118 684
+1%
119 152
+0%
120 401
+1%
124 522
+3%
126 519
+2%
128 337
+1%
142 249
+11%
141 820
0%
141 735
0%
141 935
+0%
143 541
+1%
146 098
+2%
148 444
+2%
151 323
+2%
165 413
+9%
171 502
+4%
172 637
+1%
173 545
+1%
179 542
+3%
178 903
0%
186 405
+4%
188 487
+1%
159 145
-16%
143 303
-10%
161 224
+13%
166 378
+3%
167 538
+1%
181 441
+8%
157 692
-13%
156 459
-1%
157 782
+1%
160 687
+2%
165 368
+3%
166 890
+1%
169 830
+2%
172 600
+2%
175 242
+2%
177 069
+1%
Gross Profit
Cost of Revenue
(21 283)
(21 383)
(20 699)
(20 398)
(19 367)
(18 051)
(17 516)
(16 515)
(15 292)
(24 466)
(24 993)
(25 179)
(25 524)
(25 878)
(25 967)
(26 334)
(27 096)
(33 799)
(37 707)
(37 859)
(38 149)
(42 167)
(40 054)
(43 038)
(43 605)
(24 012)
(19 067)
(33 541)
(36 138)
(37 854)
(42 772)
(24 480)
(22 868)
(22 453)
(20 628)
(21 993)
(20 383)
(18 818)
(19 135)
(18 274)
(18 074)
Gross Profit
92 012
N/A
95 441
+4%
96 342
+1%
98 286
+2%
99 785
+2%
102 350
+3%
107 006
+5%
110 004
+3%
113 045
+3%
117 783
+4%
116 827
-1%
116 556
0%
116 411
0%
117 663
+1%
120 131
+2%
122 110
+2%
124 227
+2%
131 614
+6%
133 795
+2%
134 778
+1%
135 396
+0%
137 375
+1%
138 849
+1%
143 367
+3%
144 882
+1%
135 133
-7%
124 236
-8%
127 683
+3%
130 240
+2%
129 684
0%
138 669
+7%
133 212
-4%
133 591
+0%
135 329
+1%
140 059
+3%
143 375
+2%
146 507
+2%
151 012
+3%
153 465
+2%
156 968
+2%
158 995
+1%
Operating Income
Operating Expenses
(76 731)
(80 202)
(81 107)
(82 268)
(83 683)
(86 189)
(90 407)
(94 144)
(98 149)
(99 023)
(100 750)
(101 939)
(103 065)
(104 029)
(105 629)
(107 751)
(110 038)
(113 752)
(115 406)
(116 294)
(117 303)
(118 398)
(119 603)
(122 023)
(124 312)
(123 481)
(115 910)
(114 552)
(114 273)
(114 977)
(122 158)
(123 353)
(125 375)
(126 636)
(129 776)
(132 653)
(135 593)
(138 742)
(140 455)
(144 083)
(144 947)
Selling, General & Administrative
(71 741)
(74 976)
(75 871)
(77 043)
(78 487)
(80 582)
(84 654)
(88 051)
(91 678)
(92 352)
(94 054)
(95 151)
(96 214)
(96 593)
(98 603)
(100 616)
(102 811)
(105 434)
(107 776)
(108 406)
(109 103)
(109 077)
(110 795)
(112 854)
(114 678)
(112 807)
(109 057)
(107 836)
(107 437)
(104 664)
(112 140)
(113 282)
(115 608)
(116 333)
(120 482)
(123 578)
(126 765)
(129 602)
(132 074)
(135 792)
(136 750)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(128)
0
0
0
(231)
0
0
0
(234)
0
0
0
(197)
0
0
0
(256)
0
0
0
(190)
0
0
0
Depreciation & Amortization
(4 988)
(5 225)
(5 233)
(5 225)
(5 196)
(5 606)
(5 753)
(6 091)
(6 470)
(6 670)
(6 695)
(6 786)
(6 850)
(7 435)
(7 026)
(7 135)
(7 227)
(8 189)
(7 629)
(7 887)
(8 197)
(9 089)
(8 806)
(9 168)
(9 634)
(10 439)
(6 853)
(6 716)
(6 835)
(10 116)
(10 017)
(10 070)
(9 768)
(10 047)
(9 295)
(9 074)
(8 827)
(8 949)
(8 380)
(8 290)
(8 196)
Other Operating Expenses
(2)
(1)
(3)
0
0
(1)
0
(2)
(1)
(1)
(1)
(2)
(1)
(1)
0
0
0
(1)
0
(1)
(2)
(1)
(1)
0
0
(1)
0
0
(1)
0
(1)
(1)
1
0
0
(1)
(1)
(1)
0
(1)
(1)
Operating Income
15 281
N/A
15 239
0%
15 235
0%
16 018
+5%
16 102
+1%
16 161
+0%
16 599
+3%
15 860
-4%
14 896
-6%
18 760
+26%
16 077
-14%
14 617
-9%
13 346
-9%
13 634
+2%
14 502
+6%
14 359
-1%
14 189
-1%
17 862
+26%
18 389
+3%
18 484
+1%
18 093
-2%
18 977
+5%
19 246
+1%
21 344
+11%
20 570
-4%
11 652
-43%
8 326
-29%
13 131
+58%
15 967
+22%
14 707
-8%
16 511
+12%
9 859
-40%
8 216
-17%
8 693
+6%
10 283
+18%
10 722
+4%
10 914
+2%
12 270
+12%
13 010
+6%
12 885
-1%
14 048
+9%
Pre-Tax Income
Interest Income Expense
514
666
803
3 019
4 657
5 028
6 269
4 176
2 922
2 251
81
117
322
2 184
2 016
2 209
1 820
1 655
1 656
1 468
1 245
953
765
710
726
752
751
733
690
429
444
424
466
684
759
833
834
1 358
2 311
2 231
2 184
Non-Reccuring Items
(2 571)
(1 432)
(434)
12
(354)
(3 000)
(3 979)
(4 472)
(4 190)
(3 177)
(1 788)
(914)
(925)
(444)
478
(283)
(348)
(635)
(845)
(966)
(1 044)
(629)
(524)
(514)
(307)
(1 326)
(3 329)
(3 579)
(3 634)
(24 389)
(20 737)
(20 489)
(20 442)
(554)
(1 934)
(2 233)
(1 958)
(217)
44
328
41
Gain/Loss on Disposition of Assets
5
11
16
11
11
6
5
5
6
0
(13)
(12)
781
792
801
573
(213)
(225)
(160)
148
140
142
0
0
0
0
1
2
0
(1)
224
233
210
212
7 990
9 020
9 030
9 028
0
(12)
0
Total Other Income
1 236
826
(166)
(336)
(328)
(486)
(628)
(484)
(458)
(301)
(245)
(79)
(25)
124
49
(16)
(60)
(72)
(126)
(224)
(294)
(394)
(217)
(261)
(194)
75
442
1 020
1 640
2 301
2 380
2 805
2 767
1 745
1 168
208
(475)
128
1 279
135
235
Pre-Tax Income
14 465
N/A
15 310
+6%
15 454
+1%
18 724
+21%
20 088
+7%
17 709
-12%
18 266
+3%
15 085
-17%
13 176
-13%
17 531
+33%
14 112
-20%
13 729
-3%
13 499
-2%
16 290
+21%
17 846
+10%
16 842
-6%
15 388
-9%
18 585
+21%
18 914
+2%
18 910
0%
18 142
-4%
19 049
+5%
19 270
+1%
21 279
+10%
20 795
-2%
11 153
-46%
6 191
-44%
11 307
+83%
14 665
+30%
(6 953)
N/A
(1 178)
+83%
(7 168)
-508%
(8 783)
-23%
10 780
N/A
18 266
+69%
18 550
+2%
18 345
-1%
22 567
+23%
16 644
-26%
15 567
-6%
16 508
+6%
Net Income
Tax Provision
(5 752)
(6 775)
(6 435)
(7 404)
(7 911)
(7 943)
(7 181)
(5 833)
(4 468)
(4 441)
(4 118)
(4 120)
(4 445)
(5 244)
(5 838)
(5 567)
(5 056)
(6 579)
(6 639)
(6 619)
(6 445)
(6 331)
(6 485)
(7 086)
(6 998)
(3 763)
(2 216)
(3 884)
(4 898)
(3 209)
(5 148)
(3 137)
(2 339)
(4 816)
(6 771)
(5 824)
(5 989)
(5 381)
(3 825)
(4 440)
(4 651)
Income from Continuing Operations
8 713
8 535
9 019
11 320
12 177
9 766
11 085
9 252
8 708
13 090
9 994
9 609
9 054
11 046
12 008
11 275
10 332
12 006
12 275
12 291
11 697
12 718
12 785
14 193
13 797
7 390
3 975
7 423
9 767
(10 162)
(6 326)
(10 305)
(11 122)
5 964
11 495
12 726
12 356
17 186
12 819
11 127
11 857
Income to Minority Interest
64
70
(35)
(76)
(44)
2 084
2 128
2 139
2 107
(45)
(11)
(14)
(14)
(35)
(68)
(90)
(151)
(175)
(211)
(247)
(257)
(360)
(315)
(334)
(294)
(254)
(144)
(92)
(65)
(50)
(168)
(194)
(207)
(188)
(199)
(215)
(226)
(280)
(297)
(281)
(291)
Net Income (Common)
8 777
N/A
8 605
-2%
8 983
+4%
11 242
+25%
12 133
+8%
11 851
-2%
13 214
+12%
11 392
-14%
10 816
-5%
13 044
+21%
9 981
-23%
9 594
-4%
9 040
-6%
11 010
+22%
11 940
+8%
11 185
-6%
10 179
-9%
11 830
+16%
12 062
+2%
12 041
0%
11 439
-5%
12 358
+8%
12 470
+1%
13 859
+11%
13 503
-3%
7 135
-47%
3 833
-46%
7 332
+91%
9 700
+32%
(10 213)
N/A
(6 498)
+36%
(10 501)
-62%
(11 328)
-8%
5 775
N/A
11 296
+96%
12 511
+11%
12 128
-3%
16 906
+39%
12 522
-26%
10 846
-13%
11 566
+7%
EPS (Diluted)
82.8
N/A
83.54
+1%
84.74
+1%
106.05
+25%
110.3
+4%
108.86
-1%
114.9
+6%
99.06
-14%
93.24
-6%
113.05
+21%
86.79
-23%
83.42
-4%
77.93
-7%
95.33
+22%
102.93
+8%
96.42
-6%
87.76
-9%
102.25
+17%
103.97
+2%
103.8
0%
98.69
-5%
106.66
+8%
107.57
+1%
119.54
+11%
116.46
-3%
61.54
-47%
35.8
-42%
58.73
+64%
83.65
+42%
-95.39
N/A
-56.03
+41%
-91.12
-63%
-101.11
-11%
54.26
N/A
106.4
+96%
117.66
+11%
113.93
-3%
158.97
+40%
117.63
-26%
101.96
-13%
109.69
+8%

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 129,500+ 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.