First Time Loading...

Ichigo Office REIT Investment Corp
TSE:8975

Watchlist Manager
Ichigo Office REIT Investment Corp Logo
Ichigo Office REIT Investment Corp
TSE:8975
Watchlist
Price: 81 600 JPY 0.49% Market Closed
Updated: Apr 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

20.3B
+0.6%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+26%
5 Years
+22%
7 Years
+47%
10 Years
+133%
11.1B
+1%
Operating Income
Growth Rates:
1 Year
+35%
3 Years
+31%
5 Years
+24%
7 Years
+68%
10 Years
+156%
9.5B
+1%
Net Income
Growth Rates:
1 Year
+42%
3 Years
+38%
5 Years
+28%
7 Years
+92%
10 Years
+389%

Earnings Waterfall
Ichigo Office REIT Investment Corp

Revenue
20.3B JPY
Cost of Revenue
-9.1B JPY
Gross Profit
11.2B JPY
Operating Expenses
-112.6m JPY
Operating Income
11.1B JPY
Other Expenses
-1.6B JPY
Net Income
9.5B JPY

Income Statement
Ichigo Office REIT Investment Corp

Rotate your device to view
Income Statement
Currency: JPY
Oct-2008 Apr-2009 Oct-2009 Apr-2010 Oct-2010 Apr-2011 Oct-2011 Apr-2012 Oct-2012 Apr-2013 Oct-2013 Apr-2014 Oct-2014 Apr-2015 Oct-2015 Apr-2016 Oct-2016 Apr-2017 Oct-2017 Apr-2018 Oct-2018 Apr-2019 Oct-2019 Apr-2020 Oct-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Oct-2023
Revenue
Revenue
2 768
N/A
1 994
-28%
1 274
-36%
1 287
+1%
1 421
+10%
1 530
+8%
1 550
+1%
5 061
+227%
8 594
+70%
8 468
-1%
8 720
+3%
9 210
+6%
9 253
+0%
9 637
+4%
11 269
+17%
12 931
+15%
13 773
+7%
14 443
+5%
14 884
+3%
16 593
+11%
16 694
+1%
16 084
-4%
16 756
+4%
16 565
-1%
16 124
-3%
15 589
-3%
15 569
0%
16 519
+6%
16 476
0%
20 182
+22%
20 296
+1%
Gross Profit
Cost of Revenue
(622)
(553)
(533)
(553)
(601)
(624)
(631)
(2 941)
(5 034)
(4 485)
(4 315)
(4 658)
(4 850)
(5 156)
(4 472)
(6 681)
(7 067)
(7 558)
(7 884)
(6 872)
(7 661)
(6 012)
(7 786)
(7 725)
(7 552)
(7 474)
(7 586)
(8 023)
(8 163)
(9 114)
(9 079)
Gross Profit
2 146
N/A
1 441
-33%
742
-49%
734
-1%
820
+12%
906
+10%
920
+2%
2 120
+131%
3 560
+68%
3 983
+12%
4 405
+11%
4 552
+3%
4 403
-3%
4 481
+2%
6 798
+52%
6 250
-8%
6 706
+7%
6 885
+3%
6 999
+2%
9 721
+39%
9 033
-7%
10 071
+11%
8 970
-11%
8 840
-1%
8 572
-3%
8 115
-5%
7 983
-2%
8 497
+6%
8 313
-2%
11 067
+33%
11 217
+1%
Operating Income
Operating Expenses
(127)
(127)
(118)
(102)
(103)
(123)
(128)
(184)
(159)
(1 269)
(75)
(71)
(76)
(74)
(1 577)
(89)
(93)
(100)
(99)
(1 015)
(103)
(1 792)
(96)
(96)
(98)
(99)
(97)
(97)
(101)
(102)
(113)
Selling, General & Administrative
(127)
(126)
(118)
(102)
(103)
(123)
(128)
(184)
(159)
(80)
(76)
(71)
(76)
(74)
(78)
(89)
(93)
(101)
(99)
(100)
(103)
(101)
(96)
(96)
(98)
(99)
(97)
(97)
(101)
(102)
(113)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 499)
0
0
0
0
(915)
0
(1 714)
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(1 189)
0
0
0
0
(0)
0
(0)
0
(0)
(0)
(0)
23
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
2 019
N/A
1 314
-35%
624
-53%
633
+1%
717
+13%
783
+9%
791
+1%
1 936
+145%
3 401
+76%
2 713
-20%
4 330
+60%
4 481
+3%
4 327
-3%
4 407
+2%
5 221
+18%
6 161
+18%
6 614
+7%
6 785
+3%
6 900
+2%
8 707
+26%
8 931
+3%
8 279
-7%
8 874
+7%
8 744
-1%
8 474
-3%
8 016
-5%
7 886
-2%
8 399
+7%
8 212
-2%
10 965
+34%
11 104
+1%
Pre-Tax Income
Interest Income Expense
(316)
(243)
(83)
(184)
(305)
(323)
(320)
(1 170)
(2 240)
(2 818)
(2 358)
(1 627)
(1 585)
(1 945)
(2 271)
(1 723)
(1 578)
(1 677)
(1 495)
(1 522)
(1 582)
(1 598)
(1 620)
(1 621)
(1 590)
(1 580)
(1 562)
(1 507)
(1 519)
(1 574)
(1 580)
Non-Reccuring Items
0
0
0
0
(23)
(28)
(5)
16 563
15 374
0
0
0
0
(300)
(300)
(60)
(59)
0
0
0
23
0
0
0
0
0
0
0
0
0
0
Total Other Income
(24)
(24)
(25)
(25)
(13)
0
(0)
2
30
31
(29)
(57)
(24)
(47)
(90)
(41)
(29)
(28)
8
54
52
33
34
8
6
(0)
(0)
0
(1)
1
(37)
Pre-Tax Income
1 679
N/A
1 048
-38%
517
-51%
424
-18%
377
-11%
432
+15%
466
+8%
17 331
+3 618%
16 564
-4%
(74)
N/A
1 942
N/A
2 797
+44%
2 718
-3%
2 116
-22%
2 559
+21%
4 337
+69%
4 947
+14%
5 080
+3%
5 413
+7%
7 239
+34%
7 424
+3%
6 715
-10%
7 288
+9%
7 131
-2%
6 890
-3%
6 436
-7%
6 324
-2%
6 893
+9%
6 693
-3%
9 392
+40%
9 487
+1%
Net Income
Tax Provision
(16)
(2)
(2)
(2)
(2)
(2)
(6)
(6)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Income from Continuing Operations
1 663
1 046
515
422
375
430
460
17 325
16 563
(75)
1 941
2 796
2 716
2 114
2 558
4 336
4 945
5 078
5 412
7 238
7 422
6 713
7 287
7 130
6 889
6 435
6 322
6 892
6 692
9 391
9 486
Net Income (Common)
1 663
N/A
1 046
-37%
515
-51%
422
-18%
375
-11%
430
+15%
460
+7%
17 325
+3 664%
16 563
-4%
(75)
N/A
1 941
N/A
2 796
+44%
2 716
-3%
2 114
-22%
2 558
+21%
4 336
+70%
4 945
+14%
5 078
+3%
5 412
+7%
7 238
+34%
7 422
+3%
6 713
-10%
7 287
+9%
7 130
-2%
6 889
-3%
6 435
-7%
6 322
-2%
6 892
+9%
6 692
-3%
9 391
+40%
9 486
+1%
EPS (Diluted)
8 312.99
N/A
5 231.5
-37%
2 572.5
-51%
2 109
-18%
1 873.5
-11%
2 150
+15%
2 301.49
+7%
21 656.37
+841%
20 703.37
-4%
-93.74
N/A
2 156.66
N/A
2 796.2
+30%
2 716
-3%
1 922.18
-29%
2 025.96
+5%
3 097.14
+53%
3 371.29
+9%
3 385.6
+0%
3 531.75
+4%
4 723.51
+34%
4 844.01
+3%
4 381.25
-10%
4 755.49
+9%
4 653.28
-2%
4 495.75
-3%
4 226.76
-6%
4 165.37
-1%
4 553.86
+9%
4 421.94
-3%
6 205.49
+40%
6 268.06
+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
Join more than 130,600+ 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.