Loading...
XJPX8964
Market cap1.34bUSD
Jan 15, Last price  
77,600.00JPY
1D
0.65%
1Q
-81.14%
Jan 2017
-84.46%
Name

Frontier Real Estate Investment Corp

Chart & Performance

D1W1MN
XJPX:8964 chart
P/E
17.71
P/S
7.22
EPS
4,380.66
Div Yield, %
5.73%
Shrs. gr., 5y
1.75%
Rev. gr., 5y
7.15%
Revenues
29.08b
+12.86%
12,402,852,00013,771,155,00015,825,311,00017,498,799,00019,636,449,00021,023,119,00019,890,490,00020,074,376,00020,146,934,00020,589,544,00021,054,291,00021,453,695,00022,156,982,00025,763,062,00029,076,874,000
Net income
11.85b
-1.85%
5,965,574,0006,506,124,0007,192,900,0008,149,649,0009,215,019,00010,314,953,0009,451,088,0009,379,741,00010,003,335,00010,155,857,00010,130,649,00010,835,324,00011,425,344,00012,072,585,00011,849,688,000
CFO
21.15b
+9.71%
9,697,695,0009,061,574,00012,077,680,00012,331,352,00025,829,847,00017,853,744,00014,041,878,00022,210,412,00014,857,567,00014,439,347,00019,189,010,00015,409,523,00015,022,374,00019,281,108,00021,152,610,000
Dividend
Dec 27, 20240 JPY/sh
Earnings
Feb 13, 2025

Profile

FRI is a REIT specializing in retail facilities and aims to secure stable earnings over the medium to long term. While making the most of three key strengths, FRI maintains as its basic policy the stable payment of distributions.
URL
https://www.frontier-reit.co.jp/
IPO date
Aug 09, 2004
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122023‑062021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
29,076,874
 
25,763,062
 
Cost of revenue
16,332,879
12,874,705
Unusual Expense (Income)
NOPBT
12,743,995
12,888,357
NOPBT Margin
43.83%
50.03%
Operating Taxes
1,776
1,708
Tax Rate
0.01%
0.01%
NOPAT
12,742,219
12,886,649
Net income
11,849,688
 
12,072,585
 
Dividends
(12,025,320)
(11,949,438)
Dividend yield
5.13%
4.72%
Proceeds from repurchase of equity
2,199,846
BB yield
-0.87%
Debt
Debt current
14,900,000
11,500,000
Long-term debt
115,200,000
111,700,000
Deferred revenue
Other long-term liabilities
(115,200,000)
(2,900,000)
Net debt
112,483,065
(56,286,431)
Cash flow
Cash from operating activities
21,152,610
19,281,108
CAPEX
(15,785,435)
(636,590)
Cash from investing activities
(16,363,428)
(1,521,508)
Cash from financing activities
(5,125,321)
(12,150,443)
FCF
Balance
Cash
17,616,935
17,541,696
Long term investments
161,944,735
Excess cash
16,163,091
178,198,278
Stockholders' equity
174,391,696
174,560,227
Invested Capital
335,070,356
162,184,406
ROIC
3.80%
7.95%
ROCE
3.63%
3.83%
EV
Common stock shares outstanding
541
541
Price
433,000.00
 
468,000.00
 
Market cap
234,256,464
 
253,188,000
 
EV
346,739,529
196,901,569
EBITDA
16,541,812
16,889,042
EV/EBITDA
20.96
11.66
Interest
557,382
531,582
Interest/NOPBT
4.37%
4.12%