N

NTT UD REIT Investment Corp
TSE:8956

Watchlist Manager
NTT UD REIT Investment Corp
TSE:8956
Watchlist
Price: 119 000 JPY 1.28%
Market Cap: 176.4B JPY
Have any thoughts about
NTT UD REIT Investment Corp?
Write Note

Income Statement

Earnings Waterfall
NTT UD REIT Investment Corp

Revenue
23.7B JPY
Cost of Revenue
-10B JPY
Gross Profit
13.7B JPY
Operating Expenses
-3.4B JPY
Operating Income
10.3B JPY
Other Expenses
-997.7m JPY
Net Income
9.3B JPY

Income Statement
NTT UD REIT Investment Corp

Rotate your device to view
Income Statement
Currency: JPY
Oct-2006 Apr-2007 Oct-2007 Apr-2008 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 Jan-2022 Apr-2022 Oct-2022 Apr-2023 Oct-2023 Apr-2024
Revenue
Revenue
7 570
N/A
7 878
+4%
8 478
+8%
11 192
+32%
12 274
+10%
10 972
-11%
10 782
-2%
10 437
-3%
10 355
-1%
10 409
+1%
10 135
-3%
11 282
+11%
12 529
+11%
12 408
-1%
12 411
+0%
12 894
+4%
13 503
+5%
14 282
+6%
15 536
+9%
16 171
+4%
16 517
+2%
16 867
+2%
17 088
+1%
17 799
+4%
18 274
+3%
19 061
+4%
19 220
+1%
18 528
-4%
18 720
+1%
20 939
+12%
22 207
+6%
28 501
+28%
29 622
+4%
23 208
-22%
22 965
-1%
24 529
+7%
23 659
-4%
Gross Profit
Cost of Revenue
(3 729)
(3 789)
(3 972)
(4 425)
(4 958)
(5 153)
(5 153)
(4 161)
(3 281)
(3 418)
(3 452)
(3 833)
(4 333)
(4 449)
(4 562)
(4 798)
(5 019)
(5 239)
(5 688)
(5 958)
(6 106)
(6 364)
(6 523)
(6 839)
(7 156)
(7 388)
(7 429)
(7 225)
(7 216)
(7 808)
(8 335)
(11 404)
(12 030)
(9 332)
(9 797)
(10 242)
(9 953)
Gross Profit
3 842
N/A
4 089
+6%
4 506
+10%
6 768
+50%
7 316
+8%
5 818
-20%
5 628
-3%
6 276
+12%
7 075
+13%
6 991
-1%
6 683
-4%
7 449
+11%
8 197
+10%
7 959
-3%
7 849
-1%
8 096
+3%
8 484
+5%
9 043
+7%
9 848
+9%
10 212
+4%
10 412
+2%
10 503
+1%
10 565
+1%
10 960
+4%
11 118
+1%
11 674
+5%
11 791
+1%
11 303
-4%
11 504
+2%
13 132
+14%
13 871
+6%
17 097
+23%
17 592
+3%
13 876
-21%
13 168
-5%
14 286
+8%
13 706
-4%
Operating Income
Operating Expenses
(292)
(287)
(297)
(353)
(385)
(367)
(360)
(1 281)
(2 216)
(2 294)
(2 347)
(2 371)
(2 411)
(2 430)
(2 460)
(2 528)
(2 547)
(2 587)
(2 708)
(2 777)
(2 821)
(2 881)
(2 956)
(2 998)
(2 996)
(2 995)
(3 016)
(3 043)
(3 080)
(3 173)
(3 251)
(3 618)
(3 481)
(3 408)
(3 382)
(3 349)
(3 447)
Selling, General & Administrative
(292)
(287)
(297)
(353)
(385)
(367)
(360)
(381)
(397)
(402)
(385)
(266)
(177)
(190)
(192)
(191)
(199)
(208)
(211)
(205)
(203)
(205)
(203)
(197)
(199)
(205)
(202)
(192)
(193)
(204)
(210)
(268)
(267)
(225)
(229)
(210)
(205)
Depreciation & Amortization
0
0
0
0
0
0
0
(901)
(1 819)
(1 892)
(1 962)
(2 106)
(2 233)
(2 241)
(2 268)
(2 338)
(2 349)
(2 379)
(2 498)
(2 572)
(2 619)
(2 675)
(2 753)
(2 801)
(2 797)
(2 790)
(2 815)
(2 851)
(2 887)
(2 969)
(3 041)
(3 841)
(3 918)
(3 183)
(3 153)
(3 139)
(3 242)
Other Operating Expenses
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)
491
704
(0)
(0)
(0)
(0)
Operating Income
3 549
N/A
3 803
+7%
4 210
+11%
6 415
+52%
6 931
+8%
5 451
-21%
5 268
-3%
4 994
-5%
4 859
-3%
4 698
-3%
4 336
-8%
5 078
+17%
5 786
+14%
5 529
-4%
5 389
-3%
5 568
+3%
5 936
+7%
6 457
+9%
7 140
+11%
7 435
+4%
7 590
+2%
7 622
+0%
7 609
0%
7 962
+5%
8 123
+2%
8 679
+7%
8 775
+1%
8 260
-6%
8 424
+2%
9 959
+18%
10 620
+7%
13 479
+27%
14 111
+5%
10 468
-26%
9 786
-7%
10 937
+12%
10 259
-6%
Pre-Tax Income
Interest Income Expense
(554)
(606)
(742)
(843)
(952)
(1 089)
(1 163)
(1 203)
(1 237)
(1 365)
(1 478)
(1 570)
(1 599)
(1 528)
(1 449)
(1 403)
(1 350)
(1 246)
(1 150)
(1 056)
(995)
(951)
(937)
(933)
(887)
(842)
(812)
(794)
(785)
(803)
(846)
213
(866)
(854)
(859)
(875)
(970)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(11)
(11)
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
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
(15)
0
0
0
0
0
Total Other Income
(12)
(10)
(5)
(21)
(26)
(9)
(9)
(9)
(14)
(25)
(15)
(18)
(23)
(11)
(11)
(25)
(28)
(40)
(39)
(14)
(16)
(13)
(9)
(5)
(3)
(2)
(2)
(2)
(3)
(3)
(1)
(1 063)
(248)
(22)
(10)
(12)
(23)
Pre-Tax Income
2 983
N/A
3 187
+7%
3 463
+9%
5 551
+60%
5 953
+7%
4 354
-27%
4 096
-6%
3 783
-8%
3 608
-5%
3 298
-9%
2 833
-14%
3 491
+23%
4 164
+19%
3 990
-4%
3 929
-2%
4 140
+5%
4 558
+10%
5 171
+13%
5 951
+15%
6 365
+7%
6 580
+3%
6 658
+1%
6 663
+0%
7 023
+5%
7 233
+3%
7 835
+8%
7 961
+2%
7 463
-6%
7 636
+2%
9 153
+20%
9 774
+7%
12 615
+29%
12 997
+3%
9 592
-26%
8 917
-7%
10 051
+13%
9 266
-8%
Net Income
Tax Provision
(2)
(2)
(3)
(3)
(2)
(2)
(3)
(3)
(3)
(3)
(4)
(2)
(2)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(3)
(3)
(3)
(5)
Income from Continuing Operations
2 981
3 184
3 461
5 549
5 951
4 351
4 093
3 780
3 605
3 294
2 829
3 488
4 163
3 987
3 926
4 136
4 554
5 167
5 947
6 361
6 576
6 655
6 660
7 020
7 229
7 831
7 958
7 459
7 633
9 150
9 770
12 611
12 993
9 589
8 914
10 047
9 262
Net Income (Common)
2 981
N/A
3 184
+7%
3 461
+9%
5 549
+60%
5 951
+7%
4 351
-27%
4 093
-6%
3 780
-8%
3 605
-5%
3 294
-9%
2 829
-14%
3 488
+23%
4 163
+19%
3 987
-4%
3 926
-2%
4 136
+5%
4 554
+10%
5 167
+13%
5 947
+15%
6 361
+7%
6 576
+3%
6 655
+1%
6 660
+0%
7 020
+5%
7 229
+3%
7 831
+8%
7 958
+2%
7 459
-6%
7 633
+2%
9 150
+20%
9 770
+7%
12 611
+29%
10 153
-19%
9 589
-6%
8 914
-7%
10 047
+13%
9 262
-8%
EPS (Diluted)
5 961.6
N/A
6 368.8
+7%
6 921.2
+9%
9 247.83
+34%
8 500.71
-8%
6 215.85
-27%
5 847.71
-6%
5 400.28
-8%
5 150
-5%
4 706.14
-9%
4 041
-14%
3 488.2
-14%
4 162.5
+19%
3 987
-4%
3 925.9
-2%
3 759.99
-4%
4 554
+21%
4 305.83
-5%
4 515.6
+5%
4 893.07
+8%
4 993.45
+2%
5 119.07
+3%
5 056.93
-1%
5 330.36
+5%
5 489.32
+3%
5 946.46
+8%
6 042.45
+2%
5 663.96
-6%
5 795.56
+2%
6 947.33
+20%
7 418.62
+7%
9 007.73
+21%
7 246.58
-20%
6 842.64
-6%
6 359.89
-7%
7 168.16
+13%
6 251.59
-13%

See Also

Discover More