news-img

Frontier

8964.T

Tags: JP Real Estate REIT - Diversified

Frontier Real Estate Investment Corporation Price (8964.T)

$79200

0.5076%
Low: $76400
High: $92800

Market Cap

$42,739,000,000

0.2538%

Enterprise Value

$326,719,065,000

Volume

$29

123.0769%

Shares Outstanding

541,008

(0.0015)%
Table Charts
Bar Charts

Revenue and Profitability

Year 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue - - - 12,402,852,000 13,771,155,000 15,825,311,000 17,498,799,000 19,636,449,000 21,023,119,000 19,890,490,000 20,074,376,000 20,146,934,000 20,589,544,000 21,054,291,000 21,453,695,000 22,156,982,000 25,763,062,000 29,076,874,000
Net Income - - - 5,965,574,000 6,506,124,000 7,192,900,000 8,149,649,000 9,215,019,000 10,314,953,000 9,451,088,000 9,379,741,000 10,003,335,000 10,155,857,000 10,130,649,000 10,835,324,000 11,425,344,000 12,072,585,000 11,849,688,000
FCF USD - - - -9,344,790,000 -20,187,468,000 -3,506,942,000 -12,789,328,000 -647,811,000 6,223,052,000 -4,106,354,000 4,931,975,000 10,208,513,000 2,603,270,000 -15,111,777,000 7,142,017,000 -8,011,061,000 18,644,518,000 5,367,175,000
OCF USD - - - 9,697,695,000 9,061,574,000 12,077,680,000 12,331,352,000 25,829,847,000 17,853,744,000 14,041,878,000 22,210,412,000 14,857,567,000 14,439,347,000 19,189,010,000 15,409,523,000 15,022,374,000 19,281,108,000 21,152,610,000

Financial Health - DEBT

Year 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
YTPD - - - 4.03 4.69 5.89 6.16 6.35 5.58 6.82 7.72 6.92 8.11 10.06 9.82 9.79 9.25 9.72
D/E 0.05 0.11 0.44 0.48 0.48 0.59 0.50 0.46 0.46 0.51 0.57 0.56 0.61 0.70 0.74 0.71 0.71 0.75
CA/CL 0.88 0.47 0.47 0.34 0.46 0.51 0.78 1.70 1.31 0.73 0.83 0.62 0.80 1.04 0.79 0.89 1.47 0.00
TA/TL 2.71 2.55 2.14 2.08 2.18 2.03 2.21 2.34 2.37 2.31 2.24 2.25 2.19 2.10 2.06 2.12 2.13 2.08
Total Debt 3,000,000,000 6,600,000,000 40,500,000,000 44,560,000,000 54,240,000,000 66,420,000,000 67,400,000,000 70,180,000,000 70,300,000,000 77,060,000,000 86,400,000,000 85,400,000,000 93,400,000,000 112,900,000,000 116,900,000,000 123,400,000,000 123,200,000,000 130,100,000,000

Management Performance

Year 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
ROIC - - - 3.74% 3.52% 3.71% 3.75% 3.89% 4.29% 3.87% 3.76% 3.93% 3.92% 3.49% 3.72% 3.67% 3.92% 8.37%
ROE - - - 6.46% 5.79% 6.40% 6.10% 6.09% 6.79% 6.22% 6.18% 6.59% 6.69% 6.27% 6.82% 6.55% 6.92% 6.79%
ROA - - - 3.35% 3.13% 3.25% 3.34% 3.49% 3.92% 3.53% 3.42% 3.67% 3.63% 3.28% 3.50% 3.46% 3.66% 3.52%
NM % - - - 48.10% 47.24% 45.45% 46.57% 46.93% 49.06% 47.52% 46.72% 49.65% 49.33% 48.12% 50.51% 51.57% 46.86% 40.75%
FCF / R% - - - 0.00% 0.00% 0.00% -103.12% -4.70% 39.32% -23.47% 25.12% 48.56% 13.09% -75.28% 35.45% -38.91% 88.55% 25.02%
FCF / NI% - - - -156.59% -310.19% -48.74% -156.89% -7.03% 60.32% -43.44% 52.57% 102.03% 25.63% -149.14% 65.90% -70.11% 154.44% 45.29%
Operating Margin (OM) - - - 0.00 0.00 0.00 0.24 0.24 0.24 0.24 0.24 0.25 0.25 0.26 0.25 0.27 0.23 0.20

Per Share

Year 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
EPS 0.00 0.00 0.00 18,642.42 16,768.36 18,538.40 19,428.58 18,853.26 20,796.28 19,054.61 18,910.77 20,168.01 20,475.52 20,125.49 21,112.56 21,730.19 22,315.31 21,902.98
SPS 0.00 0.00 0.00 38,758.91 35,492.67 40,786.88 41,716.75 40,174.74 42,385.32 40,101.79 40,472.53 40,618.82 41,511.18 41,826.34 41,802.39 42,141.01 47,621.19 53,745.74
OCPS 0.00 0.00 0.00 30,305.30 23,354.57 31,128.04 29,397.67 52,845.98 35,995.45 28,310.24 44,779.06 29,954.77 29,111.59 38,120.78 30,025.36 28,571.49 35,639.76 39,098.52
FCPS 0.00 0.00 0.00 -29,202.47 -52,029.56 -9,038.51 -30,489.47 -1,325.37 12,546.48 -8,278.94 9,943.50 20,581.68 5,248.53 -30,020.97 13,916.17 -15,236.47 34,463.06 9,920.69
BVPS 0.00 0.00 0.00 288,680.71 289,663.82 289,865.59 318,507.40 309,649.69 306,320.04 306,307.65 305,829.42 306,072.44 306,207.96 320,984.76 309,710.95 331,784.92 322,678.34 322,345.88

Per Share - CAGR

Year 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
CAGR-EPS 0.00 0.00 0.00 18,642.42 16,768.36 18,538.40 19,428.58 18,853.26 20,796.28 19,054.61 18,910.77 20,168.01 20,475.52 20,125.49 21,112.56 21,730.19 22,315.31 21,902.98
CAGR-SPS 0.00 0.00 0.00 38,758.91 35,492.67 40,786.88 41,716.75 40,174.74 42,385.32 40,101.79 40,472.53 40,618.82 41,511.18 41,826.34 41,802.39 42,141.01 47,621.19 53,745.74
CAGR-OCPS 0.00 0.00 0.00 30,305.30 23,354.57 31,128.04 29,397.67 52,845.98 35,995.45 28,310.24 44,779.06 29,954.77 29,111.59 38,120.78 30,025.36 28,571.49 35,639.76 39,098.52
CAGR-FCPS 0.00 0.00 0.00 -29,202.47 -52,029.56 -9,038.51 -30,489.47 -1,325.37 12,546.48 -8,278.94 9,943.50 20,581.68 5,248.53 -30,020.97 13,916.17 -15,236.47 34,463.06 9,920.69
CAGR-BVPS 0.00 0.00 0.00 288,680.71 289,663.82 289,865.59 318,507.40 309,649.69 306,320.04 306,307.65 305,829.42 306,072.44 306,207.96 320,984.76 309,710.95 331,784.92 322,678.34 322,345.88
Revenue $29.08B
+12.86%
3Y 10.81%
5Y 7.31%
7Y 5.59%
10Y 4.17%
Net Income $11.85B
-1.85%
3Y 3.09%
5Y 3.19%
7Y 3.45%
10Y 2.70%
Operating Cash Flow $21.15B
+9.71%
3Y 11.85%
5Y 9.75%
7Y 26.81%
10Y 1.88%
Free Cash Flow $5.37B
-71.21%
3Y 16.45%
5Y -96.78%
7Y 26.81%
10Y 66.34%
YTPD $9.72
+5.07%
3Y 9.59%
5Y 9.73%
7Y 10.00%
10Y 9.01%
D/E $0.75
+5.71%
3Y 0.72%
5Y 0.72%
7Y 0.75%
10Y 0.68%
CA/CL $0.00
+0.00%
3Y 0.79%
5Y 0.84%
7Y 1.04%
10Y 1.02%
TA/TL $2.08
-2.27%
3Y 2.11%
5Y 2.10%
7Y 2.47%
10Y 2.42%
ROIC $8.37%
+113.40%
3Y 5.32%
5Y 4.63%
7Y 4.99%
10Y 4.68%
ROE $6.79%
-1.75%
3Y 6.75%
5Y 6.67%
7Y 7.53%
10Y 7.19%
ROA $3.52%
-3.77%
3Y 3.55%
5Y 3.49%
7Y 4.03%
10Y 3.91%
Net Margin $40.75%
-13.03%
3Y 0.46%
5Y 0.48%
7Y 0.55%
10Y 0.53%
FCF / R% $18.46%
-74.49%
3Y 18.22%
5Y 3.24%
7Y 10.89%
10Y 10.97%
FCFNI % $45.29%
-70.67%
3Y 43.21%
5Y 9.28%
7Y 23.86%
10Y 0.00%
Operating Margin $0.20
-13.86%
3Y 0.71%
5Y 1.21%
7Y 1.95%
10Y 2.67%
EPS $21.90k
-1.85%
3Y 0.26%
5Y 1.71%
7Y 1.19%
10Y 0.52%
SPS $53.75k
+12.86%
3Y 8.45%
5Y 5.14%
7Y 4.08%
10Y 2.40%
OCPS $39.10k
+9.70%
3Y 11.02%
5Y 0.51%
7Y 3.88%
10Y 0.83%
FCPS $9.92k
-71.21%
3Y 13.33%
5Y 19.86%
7Y -9.90%
10Y -2.32%
BVPS $322.35k
-0.10%
3Y -0.96%
5Y 0.08%
7Y 0.74%
10Y 0.51%
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation