Orix JREIT Inc
TSE:8954

Watchlist Manager
Orix JREIT Inc Logo
Orix JREIT Inc
TSE:8954
Watchlist
Price: 180 600 JPY 0.5%
Market Cap: 498.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+7%
3 Years
+16%
5 Years
+14%
7 Years
+23%
10 Years
+87%
0
Operating Income
+0%
Growth Rates:
1 Year
+19%
3 Years
+15%
5 Years
+13%
7 Years
+21%
10 Years
+99%
0
Net Income
+0%
Growth Rates:
1 Year
+21%
3 Years
+18%
5 Years
+19%
7 Years
+30%
10 Years
+148%

Earnings Waterfall
Orix JREIT Inc

Revenue
55B JPY
Cost of Revenue
-21.9B JPY
Gross Profit
33.2B JPY
Operating Expenses
-7.9B JPY
Operating Income
25.3B JPY
Other Expenses
-2.2B JPY
Net Income
23B JPY

Income Statement
Orix JREIT Inc

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Nov-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023 Feb-2024 Aug-2024
Revenue
Revenue
12 999
N/A
13 795
+6%
15 500
+12%
17 023
+10%
17 369
+2%
17 635
+2%
19 133
+8%
20 025
+5%
20 573
+3%
21 985
+7%
21 254
-3%
21 490
+1%
22 440
+4%
22 272
-1%
23 681
+6%
24 420
+3%
24 448
+0%
25 553
+5%
27 081
+6%
29 491
+9%
32 814
+11%
36 431
+11%
39 298
+8%
40 260
+2%
42 568
+6%
44 687
+5%
45 471
+2%
46 740
+3%
47 804
+2%
48 407
+1%
50 729
+5%
50 931
+0%
48 150
-5%
47 221
-2%
59 002
+25%
46 844
-21%
49 865
+6%
51 791
+4%
51 369
-1%
54 501
+6%
55 011
+1%
Gross Profit
Cost of Revenue
(6 634)
(7 053)
(7 653)
(8 322)
(8 809)
(9 240)
(9 677)
(9 943)
(10 349)
(10 638)
(10 472)
(10 628)
(9 082)
(7 437)
(7 955)
(8 443)
(8 682)
(9 015)
(9 616)
(10 423)
(11 466)
(12 450)
(13 179)
(13 871)
(14 666)
(15 586)
(16 384)
(16 651)
(17 612)
(17 642)
(17 093)
(17 000)
(16 685)
(16 712)
(23 031)
(25 009)
(18 041)
(18 364)
(22 062)
(24 948)
(21 860)
Gross Profit
6 365
N/A
6 742
+6%
7 847
+16%
8 701
+11%
8 560
-2%
8 395
-2%
9 456
+13%
10 082
+7%
10 224
+1%
11 347
+11%
10 782
-5%
10 862
+1%
13 358
+23%
14 835
+11%
15 726
+6%
15 977
+2%
15 766
-1%
16 538
+5%
17 465
+6%
19 068
+9%
21 348
+12%
23 981
+12%
26 119
+9%
26 389
+1%
27 902
+6%
29 101
+4%
29 087
0%
30 089
+3%
30 192
+0%
30 765
+2%
33 636
+9%
33 931
+1%
31 465
-7%
30 509
-3%
35 971
+18%
21 835
-39%
31 824
+46%
33 427
+5%
29 307
-12%
29 553
+1%
33 151
+12%
Operating Income
Operating Expenses
(337)
(363)
(398)
(411)
(421)
(401)
(400)
(439)
(468)
(466)
(2 332)
(4 432)
(4 745)
(5 076)
(5 572)
(5 757)
(5 718)
(5 834)
(6 009)
(6 382)
(6 961)
(7 391)
(7 629)
(7 865)
(8 097)
(8 259)
(8 285)
(8 355)
(8 490)
(8 456)
(8 617)
(8 474)
(8 507)
(8 537)
(9 163)
(1 815)
(8 436)
(8 297)
(8 090)
(7 928)
(7 879)
Selling, General & Administrative
(234)
(237)
(255)
(253)
(261)
(268)
(268)
(287)
(295)
(285)
(273)
(275)
(298)
(305)
(306)
(275)
(227)
(223)
(235)
(257)
(274)
(268)
(275)
(280)
(274)
(280)
(294)
(296)
(287)
(252)
(225)
(225)
(219)
(220)
(268)
(184)
(225)
(218)
(130)
(44)
(45)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
(1 896)
(3 965)
(4 240)
(4 579)
(5 068)
(5 382)
(5 486)
(5 606)
(5 767)
(6 117)
(6 679)
(7 116)
(7 347)
(7 578)
(7 816)
(7 971)
(7 985)
(8 054)
(8 196)
(8 198)
(8 199)
(8 244)
(8 284)
(8 314)
(10 387)
(8 306)
(8 204)
(8 074)
(7 955)
(7 880)
(7 830)
Other Operating Expenses
(103)
(126)
(143)
(158)
(160)
(133)
(132)
(152)
(173)
(181)
(163)
(192)
(207)
(192)
(198)
(100)
(5)
(5)
(7)
(8)
(8)
(7)
(7)
(7)
(7)
(8)
(6)
(5)
(7)
(6)
(193)
(5)
(4)
(3)
1 491
6 675
(7)
(5)
(5)
(4)
(4)
Operating Income
6 028
N/A
6 379
+6%
7 449
+17%
8 290
+11%
8 139
-2%
7 994
-2%
9 056
+13%
9 643
+6%
9 756
+1%
10 881
+12%
8 450
-22%
6 430
-24%
8 613
+34%
9 759
+13%
10 154
+4%
10 220
+1%
10 048
-2%
10 704
+7%
11 456
+7%
12 686
+11%
14 387
+13%
16 590
+15%
18 490
+11%
18 524
+0%
19 805
+7%
20 842
+5%
20 802
0%
21 734
+4%
21 702
0%
22 309
+3%
25 019
+12%
25 457
+2%
22 958
-10%
21 972
-4%
26 808
+22%
20 020
-25%
23 388
+17%
25 130
+7%
21 217
-16%
21 625
+2%
25 272
+17%
Pre-Tax Income
Interest Income Expense
(824)
(878)
(964)
(1 029)
(1 128)
(1 368)
(1 586)
(1 650)
(1 803)
(1 977)
(2 061)
(2 447)
(2 895)
(3 159)
(3 399)
(3 171)
(2 799)
(2 602)
(2 455)
(2 534)
(2 635)
(2 667)
(2 619)
(2 491)
(2 382)
(2 364)
(2 378)
(2 347)
(2 293)
(2 207)
(2 102)
(2 011)
(1 919)
(1 846)
433
1 776
(1 728)
(1 668)
(1 648)
(1 649)
(1 685)
Non-Reccuring Items
0
0
0
0
142
142
25
25
0
0
0
0
0
(108)
(108)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(189)
0
0
(131)
(131)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(320)
(640)
0
0
0
0
0
Total Other Income
(143)
(144)
(153)
(146)
(138)
(135)
(122)
(111)
(115)
(122)
(173)
(114)
(4)
(53)
(42)
(265)
(572)
(909)
(973)
(832)
(847)
(872)
(891)
(737)
(711)
(685)
(621)
(613)
(588)
(546)
(529)
(517)
(507)
(502)
(2 753)
(1 983)
(498)
(490)
(490)
(505)
(513)
Pre-Tax Income
5 061
N/A
5 357
+6%
6 332
+18%
7 115
+12%
7 015
-1%
6 633
-5%
7 373
+11%
7 907
+7%
7 838
-1%
8 782
+12%
6 216
-29%
3 869
-38%
5 714
+48%
6 439
+13%
6 605
+3%
6 784
+3%
6 677
-2%
7 193
+8%
8 028
+12%
9 320
+16%
10 905
+17%
13 051
+20%
14 980
+15%
15 296
+2%
16 712
+9%
17 793
+6%
17 803
+0%
18 774
+5%
18 821
+0%
19 367
+3%
22 388
+16%
22 929
+2%
20 401
-11%
19 493
-4%
24 169
+24%
19 173
-21%
21 162
+10%
22 972
+9%
19 079
-17%
19 471
+2%
23 074
+19%
Net Income
Tax Provision
(2)
(3)
(3)
(3)
(1)
(1)
(2)
(2)
(1)
0
(1)
(175)
(174)
172
141
(37)
(15)
(10)
(9)
(16)
(22)
(36)
(28)
(22)
(29)
(28)
(29)
(27)
(27)
(28)
(28)
(27)
(27)
(29)
(36)
(28)
(37)
(36)
(26)
(28)
(28)
Income from Continuing Operations
5 059
5 354
6 329
7 112
7 014
6 632
7 371
7 905
7 837
8 782
6 215
3 694
5 540
6 611
6 746
6 747
6 662
7 183
8 019
9 304
10 883
13 015
14 952
15 274
16 683
17 765
17 774
18 747
18 794
19 339
22 360
22 902
20 374
19 464
24 133
19 145
21 125
22 936
19 053
19 443
23 046
Net Income (Common)
5 055
N/A
5 349
+6%
6 324
+18%
7 106
+12%
7 010
-1%
6 630
-5%
7 368
+11%
7 902
+7%
7 834
-1%
8 777
+12%
6 209
-29%
3 687
-41%
5 530
+50%
6 599
+19%
6 738
+2%
6 745
+0%
6 661
-1%
7 182
+8%
8 019
+12%
9 303
+16%
10 882
+17%
13 014
+20%
14 950
+15%
15 273
+2%
16 682
+9%
17 764
+6%
17 773
+0%
18 745
+5%
18 793
+0%
19 338
+3%
22 358
+16%
22 901
+2%
20 373
-11%
19 463
-4%
24 133
+24%
19 145
-21%
21 125
+10%
22 936
+9%
19 053
-17%
19 443
+2%
23 045
+19%
EPS (Diluted)
5 055
N/A
5 349
+6%
6 324
+18%
7 106
+12%
7 010
-1%
6 630
-5%
7 368
+11%
7 902
+7%
7 834
-1%
8 777
+12%
6 209
-29%
3 687
-41%
5 530
+50%
6 599
+19%
6 738
+2%
6 745
+0%
6 661
-1%
3 591
-46%
4 009.5
+12%
4 651.5
+16%
5 441
+17%
6 507
+20%
7 475
+15%
6 455.06
-14%
5 560.66
-14%
6 830.48
+23%
6 631.71
-3%
6 899.47
+4%
6 809.05
-1%
7 006.52
+3%
8 100.72
+16%
8 297.46
+2%
7 381.52
-11%
7 051.81
-4%
8 743.84
+24%
6 936.59
-21%
7 653.99
+10%
8 310.14
+9%
6 903.26
-17%
7 044.57
+2%
8 349.64
+19%

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 246,300+ 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 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.