Frontier Real Estate Investment Corp
TSE:8964

Watchlist Manager
Frontier Real Estate Investment Corp Logo
Frontier Real Estate Investment Corp
TSE:8964
Watchlist
Price: 91 700 JPY -0.97% Market Closed
Market Cap: 248.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
+14%
10Y
+19%
Operating Income
+
3Y
+5%
5Y
+14%
10Y
+25%
Net Income
+
3Y
+4%
5Y
+13%
10Y
+28%

Earnings Waterfall
Frontier Real Estate Investment Corp

Revenue
24B JPY
Cost of Revenue
-10.8B JPY
Gross Profit
13.2B JPY
Operating Expenses
-72m JPY
Operating Income
13.2B JPY
Other Expenses
-792.4m JPY
Net Income
12.4B JPY

Income Statement
Frontier Real Estate Investment Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
13
27
45
95
230
464
640
667
705
809
897
907
869
885
895
864
852
837
806
765
690
643
609
560
538
519
520
528
522
503
505
522
532
537
557
621
678
0
Revenue
6 538
N/A
7 058
+8%
7 255
+3%
7 971
+10%
9 962
+25%
11 827
+19%
12 403
+5%
12 598
+2%
13 771
+9%
15 209
+10%
15 825
+4%
16 497
+4%
17 499
+6%
18 702
+7%
19 636
+5%
20 593
+5%
21 023
+2%
20 243
-4%
19 890
-2%
20 089
+1%
20 074
0%
20 034
0%
20 147
+1%
20 376
+1%
20 590
+1%
20 898
+1%
21 054
+1%
21 109
+0%
21 454
+2%
21 605
+1%
22 157
+3%
22 925
+3%
22 955
+0%
22 963
+0%
22 564
-2%
23 195
+3%
24 450
+5%
24 017
-2%
Gross Profit
Cost of Revenue
(2 857)
(3 028)
(3 155)
(3 484)
(4 298)
(5 224)
(5 627)
(5 752)
(6 313)
(7 036)
(7 509)
(5 943)
(4 275)
(4 534)
(4 897)
(5 190)
(5 395)
(5 341)
(5 180)
(5 590)
(9 771)
(5 025)
(9 459)
(5 423)
(9 666)
(10 472)
(10 302)
(9 497)
(10 009)
(10 189)
(10 090)
(10 299)
(10 243)
(10 137)
(10 070)
(10 329)
(10 715)
(10 770)
Gross Profit
3 682
N/A
4 030
+9%
4 099
+2%
4 487
+9%
5 664
+26%
6 604
+17%
6 776
+3%
6 846
+1%
7 459
+9%
8 173
+10%
8 317
+2%
10 554
+27%
13 224
+25%
14 168
+7%
14 740
+4%
15 404
+5%
15 628
+1%
14 902
-5%
14 710
-1%
14 500
-1%
10 303
-29%
15 009
+46%
10 688
-29%
14 953
+40%
10 923
-27%
10 425
-5%
10 752
+3%
11 612
+8%
11 444
-1%
11 416
0%
12 067
+6%
12 626
+5%
12 712
+1%
12 826
+1%
12 494
-3%
12 866
+3%
13 736
+7%
13 247
-4%
Operating Income
Operating Expenses
(151)
(129)
(137)
(160)
(176)
(190)
(180)
(177)
(194)
(188)
(184)
(2 118)
(4 150)
(4 395)
(4 566)
(4 537)
(4 429)
(4 383)
(4 422)
(4 414)
(60)
(4 468)
(56)
(4 210)
(60)
(136)
(60)
(64)
(67)
(68)
(68)
(70)
(69)
(67)
(67)
(69)
(70)
(72)
Selling, General & Administrative
(152)
(129)
(137)
(160)
(176)
(190)
(180)
(178)
(194)
(188)
(184)
(121)
(57)
(58)
(60)
(63)
(60)
(56)
(57)
(59)
(60)
(57)
(56)
(59)
(60)
(59)
(60)
(64)
(67)
(68)
(68)
(70)
(69)
(67)
(67)
(69)
(70)
(72)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(1 998)
(4 093)
(4 336)
(4 506)
(4 474)
(4 369)
(4 327)
(4 365)
(4 355)
0
(4 274)
0
(4 151)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
0
(0)
(137)
(0)
(0)
(0)
(77)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
3 530
N/A
3 902
+11%
3 962
+2%
4 328
+9%
5 488
+27%
6 413
+17%
6 596
+3%
6 668
+1%
7 264
+9%
7 985
+10%
8 133
+2%
8 435
+4%
9 074
+8%
9 773
+8%
10 173
+4%
10 868
+7%
11 200
+3%
10 519
-6%
10 289
-2%
10 085
-2%
10 243
+2%
10 542
+3%
10 631
+1%
10 743
+1%
10 863
+1%
10 289
-5%
10 692
+4%
11 548
+8%
11 377
-1%
11 349
0%
11 999
+6%
12 556
+5%
12 643
+1%
12 760
+1%
12 427
-3%
12 796
+3%
13 665
+7%
13 175
-4%
Pre-Tax Income
Interest Income Expense
(12)
(23)
(36)
(83)
(215)
(447)
(628)
(659)
(699)
(800)
(887)
(898)
(862)
(879)
(890)
(857)
(844)
(831)
(802)
(764)
(689)
(643)
(609)
(560)
(538)
(519)
(520)
(528)
(522)
(502)
(505)
(522)
(532)
(537)
(557)
(621)
(678)
(760)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(38)
(38)
0
0
0
0
0
0
0
0
0
(137)
0
0
(75)
(152)
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(13)
(14)
(1)
(27)
(75)
(46)
0
(35)
(57)
(27)
(13)
(51)
(60)
(70)
(67)
(36)
(38)
(36)
(33)
(42)
(35)
(14)
(17)
(18)
(16)
(1)
(40)
(56)
(18)
(19)
(66)
(74)
(38)
(26)
(18)
(39)
(54)
(31)
Pre-Tax Income
3 505
N/A
3 865
+10%
3 925
+2%
4 217
+7%
5 198
+23%
5 921
+14%
5 968
+1%
5 974
+0%
6 508
+9%
7 119
+9%
7 195
+1%
7 487
+4%
8 152
+9%
8 825
+8%
9 217
+4%
9 974
+8%
10 317
+3%
9 652
-6%
9 453
-2%
9 279
-2%
9 382
+1%
9 885
+5%
10 005
+1%
10 090
+1%
10 158
+1%
9 769
-4%
10 132
+4%
10 964
+8%
10 837
-1%
10 827
0%
11 427
+6%
11 960
+5%
12 074
+1%
12 198
+1%
11 851
-3%
12 136
+2%
12 934
+7%
12 385
-4%
Net Income
Tax Provision
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Income from Continuing Operations
3 503
3 863
3 923
4 215
5 196
5 919
5 966
5 972
6 506
7 117
7 193
7 485
8 150
8 823
9 215
9 972
10 315
9 649
9 451
9 277
9 380
9 883
10 003
10 088
10 156
9 767
10 131
10 962
10 835
10 826
11 425
11 959
12 073
12 196
11 850
12 134
12 932
12 383
Net Income (Common)
3 503
N/A
3 863
+10%
3 923
+2%
4 215
+7%
5 196
+23%
5 919
+14%
5 966
+1%
5 972
+0%
6 506
+9%
7 117
+9%
7 193
+1%
7 485
+4%
8 150
+9%
8 823
+8%
9 215
+4%
9 972
+8%
10 315
+3%
9 649
-6%
9 451
-2%
9 277
-2%
9 380
+1%
9 883
+5%
10 003
+1%
10 088
+1%
10 156
+1%
9 767
-4%
10 131
+4%
10 962
+8%
10 835
-1%
10 826
0%
11 425
+6%
11 959
+5%
12 073
+1%
12 196
+1%
11 850
-3%
12 134
+2%
12 932
+7%
12 383
-4%
EPS (Diluted)
3 173
N/A
3 499.09
+10%
3 553.44
+2%
3 561.77
+0%
3 793.11
+6%
3 699.37
-2%
3 728.75
+1%
3 732.5
+0%
3 678.71
-1%
3 668.55
0%
3 707.73
+1%
3 858.24
+4%
3 885.87
+1%
3 664.4
-6%
3 770.64
+3%
4 020.96
+7%
4 159.25
+3%
3 890.72
-6%
3 810.92
-2%
3 740.72
-2%
3 782.15
+1%
3 984.98
+5%
4 033.6
+1%
4 067.92
+1%
4 095.1
+1%
3 938.45
-4%
4 025.09
+2%
4 251.66
+6%
4 222.5
-1%
4 238.99
+0%
4 346.03
+3%
4 420.99
+2%
4 463.06
+1%
4 508.64
+1%
4 380.56
-3%
4 485.86
+2%
4 780.83
+7%
4 577.84
-4%

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 301,500+ value investors using Alpha Spread
Create 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.