Frontier
8964.TFrontier Real Estate Investment Corporation Price (8964.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
541,008
(0.0015)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Frontier Real Estate Investment CorporationCurrency: JPY
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
12,402,852,000.00
+0% |
13,771,155,000.00
+11% |
15,825,311,000.00
+15% |
17,498,799,000.00
+11% |
19,636,449,000.00
+12% |
21,023,119,000.00
+7% |
19,890,490,000.00
-5% |
20,074,376,000.00
+1% |
20,146,934,000.00
+0% |
20,589,544,000.00
+2% |
21,054,291,000.00
+2% |
21,453,695,000.00
+2% |
22,156,982,000.00
+3% |
25,763,062,000.00
+16% |
29,076,874,000.00
+13% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 5,058,508,000.00 | 5,717,652,000.00 | 6,803,989,000.00 | 7,464,594,000.00 | 8,401,440,000.00 | 8,697,270,000.00 | 8,483,420,000.00 | 8,705,950,000.00 | 8,254,980,000.00 | 8,428,664,000.00 | 9,023,292,000.00 | 8,662,618,000.00 | 8,747,070,000.00 | 12,808,183,000.00 | 16,332,879,000.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
7,344,344,000.00
+0% |
8,053,503,000.00
+10% |
9,021,322,000.00
+12% |
10,034,205,000.00
+11% |
11,235,009,000.00
+12% |
12,325,849,000.00
+10% |
11,407,070,000.00
-7% |
11,368,426,000.00
0% |
11,891,954,000.00
+5% |
12,160,880,000.00
+2% |
12,030,999,000.00
-1% |
12,791,077,000.00
+6% |
13,409,912,000.00
+5% |
12,954,879,000.00
-3% |
12,743,995,000.00
-2% |
||||
| Gross Profit Ratio | (0.59%) | (0.58%) | (0.57%) | (0.57%) | (0.57%) | (0.59%) | (0.57%) | (0.57%) | (0.59%) | (0.59%) | (0.57%) | (0.60%) | (0.61%) | (0.50%) | (0.44%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| General and Administrative | 619,436,000.00 | 647,289,000.00 | 756,550,000.00 | 809,268,000.00 | 893,528,000.00 | 930,671,000.00 | 912,679,000.00 | 918,256,000.00 | 1,073,227,000.00 | 1,087,183,000.00 | 1,114,263,000.00 | 1,189,831,000.00 | 1,199,068,000.00 | 66,522,000.00 | 0.00 | ||||
| Selling, General & Admin... | 619,436,000.00 | 647,289,000.00 | 756,550,000.00 | 809,268,000.00 | 893,528,000.00 | 930,671,000.00 | 912,679,000.00 | 918,256,000.00 | 1,073,227,000.00 | 1,087,183,000.00 | 1,114,263,000.00 | 1,189,831,000.00 | 1,199,068,000.00 | 66,522,000.00 | 0.00 | ||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Depreciation and Amortiz... | 2,868,990,000.00 | 3,249,277,000.00 | 3,876,985,000.00 | 4,093,016,000.00 | 4,506,394,000.00 | 4,368,686,000.00 | 4,364,660,000.00 | 4,314,099,000.00 | 4,189,897,000.00 | 4,159,763,000.00 | 3,847,967,000.00 | 4,008,156,000.00 | 4,087,432,000.00 | 4,000,685,000.00 | 3,797,817,000.00 | ||||
| Other Expenses | -333,000.00 | -7,126,000.00 | -19,583,000.00 | -47,477,000.00 | -84,545,000.00 | -42,794,000.00 | -33,491,000.00 | -34,722,000.00 | -21,924,000.00 | -23,274,000.00 | 224,833,000.00 | 224,178,000.00 | 212,190,000.00 | -311,541,000.00 | -282,368,000.00 | ||||
| Total Operating Expenses | 748,810,000.00 | 789,324,000.00 | 888,211,000.00 | 960,354,000.00 | 1,061,639,000.00 | 1,126,198,000.00 | 1,118,538,000.00 | 1,125,255,000.00 | 1,260,465,000.00 | 1,297,452,000.00 | 1,339,096,000.00 | 1,414,009,000.00 | 1,411,258,000.00 | 311,541,000.00 | 282,368,000.00 | ||||
| Cost and Exponses | 5,807,318,000.00 | 6,506,976,000.00 | 7,692,200,000.00 | 8,424,948,000.00 | 9,463,079,000.00 | 9,823,468,000.00 | 9,601,958,000.00 | 9,831,205,000.00 | 9,515,445,000.00 | 9,726,116,000.00 | 10,362,388,000.00 | 10,076,627,000.00 | 10,158,328,000.00 | 13,119,724,000.00 | 16,615,247,000.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
6,595,528,000.00
+0% |
7,264,174,000.00
+10% |
8,133,107,000.00
+12% |
9,073,848,000.00
+12% |
10,173,363,000.00
+12% |
11,199,649,000.00
+10% |
10,288,526,000.00
-8% |
10,243,166,000.00
0% |
10,631,485,000.00
+4% |
10,863,425,000.00
+2% |
10,691,898,000.00
-2% |
11,377,063,000.00
+6% |
11,998,650,000.00
+5% |
12,643,338,000.00
+5% |
12,461,627,000.00
-1% |
||||
| Operating Income Ratio | (0.53%) | (0.53%) | (0.51%) | (0.52%) | (0.52%) | (0.53%) | (0.52%) | (0.51%) | (0.53%) | (0.53%) | (0.51%) | (0.53%) | (0.54%) | (0.49%) | (0.43%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 12,214,000.00 | 5,782,000.00 | 11,533,000.00 | 7,502,000.00 | 7,439,000.00 | 7,614,000.00 | 3,543,000.00 | 560,000.00 | 1,250,000.00 | 72,000.00 | 72,000.00 | 72,000.00 | 74,000.00 | 46,000.00 | 49,000.00 | ||||
| Interest Expenses | 639,862,000.00 | 705,403,000.00 | 891,768,000.00 | 863,095,000.00 | 889,146,000.00 | 845,715,000.00 | 799,628,000.00 | 688,817,000.00 | 607,836,000.00 | 536,036,000.00 | 516,723,000.00 | 515,591,000.00 | 498,485,000.00 | 531,582,000.00 | 557,382,000.00 | ||||
| Total Other Income/Exp... | -627,977,000.00 | -756,037,000.00 | -938,236,000.00 | -922,198,000.00 | -956,390,000.00 | -882,738,000.00 | -835,723,000.00 | -861,583,000.00 | -626,375,000.00 | -705,909,000.00 | -559,420,000.00 | -540,023,000.00 | -571,418,000.00 | -569,043,000.00 | -610,162,000.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 9,476,403,000.00 | 10,512,108,000.00 | 12,002,041,000.00 | 13,123,815,000.00 | 14,596,503,000.00 | 15,527,007,000.00 | 14,617,091,000.00 | 14,384,499,000.00 | 14,802,843,000.00 | 14,997,763,000.00 | 14,539,865,000.00 | 15,385,219,000.00 | 16,086,082,000.00 | 16,644,023,000.00 | 16,259,444,000.00 | ||||
| EBITDA ratio | (0.76%) | (0.76%) | (0.76%) | (0.75%) | (0.74%) | (0.74%) | (0.73%) | (0.72%) | (0.73%) | (0.73%) | (0.69%) | (0.72%) | (0.73%) | (0.65%) | (0.56%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 5,967,551,000.00 | 6,508,137,000.00 | 7,194,871,000.00 | 8,151,650,000.00 | 9,216,973,000.00 | 10,316,911,000.00 | 9,452,803,000.00 | 9,381,583,000.00 | 10,005,110,000.00 | 10,157,516,000.00 | 10,132,478,000.00 | 10,837,040,000.00 | 11,427,232,000.00 | 12,074,295,000.00 | 11,851,465,000.00 | ||||
| Income Before Tax Ratio | (0.48%) | (0.47%) | (0.45%) | (0.47%) | (0.47%) | (0.49%) | (0.48%) | (0.47%) | (0.50%) | (0.49%) | (0.48%) | (0.51%) | (0.52%) | (0.47%) | (0.41%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,975,000.00 | 2,012,000.00 | 1,970,000.00 | 2,000,000.00 | 1,953,000.00 | 1,958,000.00 | 1,714,000.00 | 1,841,000.00 | 1,774,000.00 | 1,657,000.00 | 1,827,000.00 | 1,714,000.00 | 1,887,000.00 | 1,708,000.00 | 1,776,000.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | 5,965,574,000.00
+0% |
6,506,124,000.00
+9% |
7,192,900,000.00
+11% |
8,149,649,000.00
+13% |
9,215,019,000.00
+13% |
10,314,953,000.00
+12% |
9,451,088,000.00
-8% |
9,379,741,000.00
-1% |
10,003,335,000.00
+7% |
10,155,857,000.00
+2% |
10,130,649,000.00
0% |
10,835,324,000.00
+7% |
11,425,344,000.00
+5% |
12,072,585,000.00
+6% |
11,849,688,000.00
-2% |
||||
| Net Income Ratio | (0.48%) | (0.47%) | (0.45%) | (0.47%) | (0.47%) | (0.49%) | (0.48%) | (0.47%) | (0.50%) | (0.49%) | (0.48%) | (0.51%) | (0.52%) | (0.47%) | (0.41%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 18,642.00 | 18,397.00 | 18,538.00 | 19,428.00 | 18,853.00 | 20,795.00 | 19,054.00 | 18,909.00 | 20,168.00 | 20,475.00 | 20,125.00 | 21,112.00 | 21,730.00 | 22,315.00 | 21,903.00 | ||||
| Diluted EPS | 18,642.00 | 18,397.00 | 18,538.00 | 19,428.00 | 18,853.00 | 20,795.00 | 19,053.00 | 18,909.00 | 20,168.00 | 20,475.00 | 19,519.00 | 21,111.00 | 21,723.00 | 22,315.00 | 21,903.00 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 320,000.00 | 388,000.00 | 388,000.00 | 419,467.00 | 488,776.00 | 496,000.00 | 496,000.00 | 496,000.00 | 496,000.00 | 496,000.00 | 503,374.00 | 513,217.00 | 525,782.00 | 541,000.00 | 541,008.00 | ||||
| Diluted Share Outstanding | 320,000.00 | 388,000.00 | 388,000.00 | 419,467.00 | 488,776.00 | 496,018.00 | 496,000.00 | 496,023.00 | 496,000.00 | 496,000.00 | 519,000.00 | 513,217.00 | 525,782.00 | 541,000.00 | 541,008.00 | ||||