Heiwa Real Estate REIT Inc
TSE:8966

Watchlist Manager
Heiwa Real Estate REIT Inc Logo
Heiwa Real Estate REIT Inc
TSE:8966
Watchlist
Price: 117 000 JPY 1.12% Market Closed
Market Cap: 139.8B JPY
Have any thoughts about
Heiwa Real Estate REIT Inc?
Write Note

Income Statement

Earnings Waterfall
Heiwa Real Estate REIT Inc

Revenue
17.4B JPY
Cost of Revenue
-8B JPY
Gross Profit
9.4B JPY
Operating Expenses
-455.8m JPY
Operating Income
9B JPY
Other Expenses
-1B JPY
Net Income
7.9B JPY

Income Statement
Heiwa Real Estate REIT Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2006 Nov-2006 May-2007 Nov-2007 May-2008 Nov-2008 May-2009 Nov-2009 May-2010 Nov-2010 May-2011 Nov-2011 May-2012 Nov-2012 May-2013 Nov-2013 May-2014 Nov-2014 May-2015 Nov-2015 May-2016 Nov-2016 May-2017 Nov-2017 May-2018 Nov-2018 May-2019 Nov-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 May-2024
Revenue
Revenue
3 400
N/A
3 820
+12%
4 808
+26%
6 324
+32%
6 762
+7%
6 543
-3%
6 442
-2%
6 025
-6%
5 720
-5%
6 205
+8%
7 713
+24%
8 448
+10%
8 333
-1%
8 519
+2%
8 906
+5%
9 226
+4%
9 675
+5%
10 112
+5%
10 468
+4%
11 339
+8%
11 555
+2%
11 330
-2%
11 526
+2%
11 709
+2%
14 686
+25%
15 019
+2%
12 598
-16%
12 711
+1%
12 917
+2%
13 660
+6%
13 803
+1%
13 607
-1%
14 199
+4%
15 159
+7%
15 886
+5%
16 707
+5%
17 392
+4%
Gross Profit
Cost of Revenue
(1 562)
(1 779)
(1 926)
(2 398)
(2 877)
(3 032)
(3 115)
(3 411)
(3 382)
(3 274)
(10 737)
(11 119)
(4 392)
(4 603)
(4 939)
(5 048)
(5 201)
(5 484)
(6 231)
(6 434)
(6 015)
(6 215)
(6 266)
(6 261)
(6 444)
(6 391)
(6 251)
(6 333)
(6 347)
(6 365)
(6 419)
(6 557)
(6 821)
(7 118)
(7 441)
(7 746)
(7 957)
Gross Profit
1 838
N/A
2 041
+11%
2 882
+41%
3 926
+36%
3 885
-1%
3 511
-10%
3 328
-5%
2 614
-21%
2 338
-11%
2 931
+25%
(3 024)
N/A
(2 671)
+12%
3 941
N/A
3 916
-1%
3 967
+1%
4 178
+5%
4 474
+7%
4 628
+3%
4 237
-8%
4 905
+16%
5 541
+13%
5 116
-8%
5 260
+3%
5 449
+4%
8 242
+51%
8 628
+5%
6 347
-26%
6 378
+0%
6 569
+3%
7 295
+11%
7 384
+1%
7 050
-5%
7 378
+5%
8 041
+9%
8 446
+5%
8 961
+6%
9 435
+5%
Operating Income
Operating Expenses
(129)
(122)
(130)
(154)
(173)
(172)
(175)
(196)
(204)
(227)
(279)
(298)
(310)
(311)
(294)
(295)
(302)
(311)
(328)
(357)
(359)
(347)
(1 098)
(370)
(522)
(380)
(368)
(374)
(395)
(412)
(398)
(379)
(407)
(413)
(412)
(450)
(456)
Selling, General & Administrative
(129)
(122)
(130)
(154)
(173)
(172)
(175)
(196)
(205)
(227)
(279)
(298)
(310)
(311)
(294)
(295)
(302)
(311)
(327)
(357)
(359)
(347)
(364)
(370)
(379)
(380)
(368)
(374)
(395)
(412)
(398)
(379)
(407)
(413)
(412)
(450)
(456)
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)
(734)
(0)
(143)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
1 709
N/A
1 919
+12%
2 752
+43%
3 771
+37%
3 711
-2%
3 339
-10%
3 153
-6%
2 418
-23%
2 134
-12%
2 704
+27%
(3 304)
N/A
(2 969)
+10%
3 631
N/A
3 605
-1%
3 673
+2%
3 882
+6%
4 172
+7%
4 317
+3%
3 909
-9%
4 548
+16%
5 182
+14%
4 769
-8%
4 162
-13%
5 079
+22%
7 720
+52%
8 248
+7%
5 979
-28%
6 004
+0%
6 174
+3%
6 884
+11%
6 987
+1%
6 671
-5%
6 972
+5%
7 628
+9%
8 033
+5%
8 511
+6%
8 979
+6%
Pre-Tax Income
Interest Income Expense
(372)
(437)
(509)
(768)
(997)
(1 011)
(1 048)
(1 049)
(1 027)
(1 148)
(1 374)
(1 458)
(1 455)
(1 476)
(1 403)
(1 319)
(1 372)
(1 348)
(1 263)
(1 289)
(1 247)
(1 124)
(1 043)
(1 001)
(980)
(930)
(903)
(919)
(891)
(831)
(798)
(783)
(792)
(830)
(866)
(917)
(989)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
10 027
9 924
(103)
0
0
0
0
0
0
0
0
0
(734)
0
(143)
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(44)
(22)
1
(13)
(28)
(22)
(18)
(19)
(23)
(18)
(3)
0
(7)
(6)
(9)
(17)
(19)
(22)
(32)
(36)
(29)
(29)
(25)
(22)
(18)
(15)
(9)
1
13
13
5
1
(13)
(37)
(41)
(39)
(56)
Pre-Tax Income
1 294
N/A
1 460
+13%
2 244
+54%
2 991
+33%
2 687
-10%
2 306
-14%
2 086
-10%
1 350
-35%
1 084
-20%
11 565
+967%
5 243
-55%
(4 530)
N/A
2 170
N/A
2 123
-2%
2 261
+6%
2 547
+13%
2 781
+9%
2 948
+6%
2 615
-11%
3 223
+23%
3 906
+21%
2 882
-26%
3 094
+7%
3 913
+26%
6 721
+72%
7 304
+9%
5 067
-31%
5 086
+0%
5 296
+4%
6 065
+15%
6 193
+2%
5 889
-5%
6 166
+5%
6 760
+10%
7 126
+5%
7 555
+6%
7 935
+5%
Net Income
Tax Provision
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(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
1 292
1 458
2 242
2 989
2 685
2 304
2 084
1 348
1 082
11 563
5 242
(4 531)
2 169
2 122
2 260
2 546
2 780
2 946
2 614
3 222
3 905
2 880
3 093
3 912
6 720
7 303
5 066
5 085
5 295
6 064
6 192
5 888
6 165
6 759
7 124
7 554
7 933
Net Income (Common)
1 292
N/A
1 458
+13%
2 242
+54%
2 989
+33%
2 685
-10%
2 304
-14%
2 084
-10%
1 348
-35%
1 082
-20%
11 563
+968%
5 242
-55%
(4 531)
N/A
2 169
N/A
2 122
-2%
2 260
+6%
2 546
+13%
2 780
+9%
2 946
+6%
2 614
-11%
3 222
+23%
3 905
+21%
2 880
-26%
3 093
+7%
3 912
+26%
6 720
+72%
7 303
+9%
5 066
-31%
5 085
+0%
5 295
+4%
6 064
+15%
6 192
+2%
5 888
-5%
6 165
+5%
6 759
+10%
7 124
+5%
7 554
+6%
7 933
+5%
EPS (Diluted)
6 460.49
N/A
7 287.5
+13%
11 207.99
+54%
7 471.49
-33%
6 712.5
-10%
5 760.49
-14%
5 210.75
-10%
2 696.2
-48%
2 164.8
-20%
19 272.16
+790%
7 487.85
-61%
-6 473.14
N/A
3 098.14
N/A
3 031.57
-2%
2 824.49
-7%
3 182.12
+13%
3 088.77
-3%
2 946
-5%
2 613.5
-11%
3 387.79
+30%
3 904.5
+15%
2 845.58
-27%
3 092.6
+9%
3 854.83
+25%
6 621.87
+72%
7 195.7
+9%
4 991.5
-31%
5 010.38
+0%
5 217.34
+4%
6 000.28
+15%
6 192.32
+3%
5 729.76
-7%
5 839.72
+2%
6 232.37
+7%
6 396.89
+3%
6 674.44
+4%
6 899.1
+3%

See Also

Discover More