Hoshino Resorts REIT Inc
TSE:3287
Hoshino Resorts REIT Inc
TSE:3287
Price:
245 200
JPY
-2.7%
Market Closed
Market Cap:
¥144.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Hoshino Resorts REIT Inc
TSE:3287
|
JP |
|
Dallah Healthcare Company SJSC
SAU:4004
|
SA |
|
N
|
Nafco Co Ltd
TSE:2790
|
JP |
|
National Medical Care Company JSC
SAU:4005
|
SA |
|
Toei Co Ltd
TSE:9605
|
JP |
Income Statement
Earnings Waterfall
Hoshino Resorts REIT Inc
Hoshino Resorts REIT Inc
Income Statement
Hoshino Resorts REIT Inc
Hoshino Resorts REIT Inc
Currency: JPY
| 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 | Oct-2024 | Apr-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
175
|
333
|
492
|
613
|
648
|
681
|
743
|
724
|
796
|
879
|
857
|
795
|
820
|
0
|
821
|
884
|
970
|
1 063
|
1 160
|
1 351
|
0
|
0
|
|
| Revenue |
3 526
N/A
|
5 486
+56%
|
7 542
+37%
|
8 444
+12%
|
9 107
+8%
|
10 185
+12%
|
11 343
+11%
|
11 727
+3%
|
12 011
+2%
|
12 245
+2%
|
12 180
-1%
|
10 613
-13%
|
9 432
-11%
|
12 151
+29%
|
12 998
+7%
|
11 321
-13%
|
12 149
+7%
|
12 702
+5%
|
13 107
+3%
|
14 167
+8%
|
15 129
+7%
|
16 329
+8%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(887)
|
(1 354)
|
(1 919)
|
(2 238)
|
(2 436)
|
(2 519)
|
(2 683)
|
(2 838)
|
(2 889)
|
(2 871)
|
(2 855)
|
(2 817)
|
(2 921)
|
(4 470)
|
(4 755)
|
(3 463)
|
(3 720)
|
(3 866)
|
(3 959)
|
(4 040)
|
(4 120)
|
(4 391)
|
|
| Gross Profit |
2 639
N/A
|
4 132
+57%
|
5 623
+36%
|
6 206
+10%
|
6 671
+8%
|
7 666
+15%
|
8 659
+13%
|
8 889
+3%
|
9 122
+3%
|
9 373
+3%
|
9 324
-1%
|
7 796
-16%
|
6 511
-16%
|
7 681
+18%
|
8 243
+7%
|
7 858
-5%
|
8 429
+7%
|
8 836
+5%
|
9 148
+4%
|
10 127
+11%
|
11 009
+9%
|
11 939
+8%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(785)
|
(1 183)
|
(1 612)
|
(1 842)
|
(2 028)
|
(2 214)
|
(2 375)
|
(2 435)
|
(2 549)
|
(2 644)
|
(2 686)
|
(2 741)
|
(2 848)
|
(2 995)
|
(3 096)
|
(3 194)
|
(3 338)
|
(3 467)
|
(3 559)
|
(3 793)
|
(4 086)
|
(4 176)
|
|
| Selling, General & Administrative |
(35)
|
(37)
|
(45)
|
(54)
|
(58)
|
(59)
|
(64)
|
(69)
|
(71)
|
(71)
|
(73)
|
(78)
|
(76)
|
(94)
|
(90)
|
(74)
|
(77)
|
(79)
|
(79)
|
(81)
|
(85)
|
(89)
|
|
| Depreciation & Amortization |
(750)
|
(1 146)
|
(1 567)
|
(1 787)
|
(1 969)
|
(2 155)
|
(2 311)
|
(2 366)
|
(2 478)
|
(2 573)
|
(2 613)
|
(2 663)
|
(2 772)
|
(3 535)
|
(3 716)
|
(3 121)
|
(3 260)
|
(3 389)
|
(3 481)
|
(3 713)
|
(4 001)
|
(4 086)
|
|
| Other Operating Expenses |
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
634
|
710
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
1 853
N/A
|
2 949
+59%
|
4 011
+36%
|
4 364
+9%
|
4 644
+6%
|
5 451
+17%
|
6 285
+15%
|
6 453
+3%
|
6 574
+2%
|
6 730
+2%
|
6 638
-1%
|
5 056
-24%
|
3 663
-28%
|
4 687
+28%
|
5 146
+10%
|
4 664
-9%
|
5 091
+9%
|
5 369
+5%
|
5 588
+4%
|
6 333
+13%
|
6 923
+9%
|
7 763
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(174)
|
(332)
|
(491)
|
(613)
|
(648)
|
(681)
|
(742)
|
(724)
|
(796)
|
(879)
|
(857)
|
(795)
|
(820)
|
121
|
(821)
|
(884)
|
(969)
|
(1 063)
|
(1 160)
|
(1 350)
|
(1 537)
|
(1 547)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
0
|
45
|
45
|
0
|
0
|
0
|
198
|
198
|
34
|
34
|
103
|
103
|
|
| Total Other Income |
(35)
|
(106)
|
(102)
|
(33)
|
(30)
|
(80)
|
(77)
|
(19)
|
16
|
24
|
24
|
16
|
(8)
|
(1 047)
|
(267)
|
(49)
|
(13)
|
23
|
63
|
58
|
39
|
32
|
|
| Pre-Tax Income |
1 644
N/A
|
2 511
+53%
|
3 418
+36%
|
3 718
+9%
|
3 966
+7%
|
4 691
+18%
|
5 466
+17%
|
5 719
+5%
|
5 803
+1%
|
5 876
+1%
|
5 806
-1%
|
4 321
-26%
|
2 879
-33%
|
3 761
+31%
|
4 059
+8%
|
3 731
-8%
|
4 307
+15%
|
4 526
+5%
|
4 525
0%
|
5 075
+12%
|
5 529
+9%
|
6 351
+15%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
1 642
|
2 510
|
3 416
|
3 716
|
3 965
|
4 689
|
5 464
|
5 718
|
5 801
|
5 874
|
5 804
|
4 319
|
2 877
|
3 758
|
4 053
|
3 727
|
4 303
|
4 523
|
4 523
|
5 074
|
5 528
|
6 349
|
|
| Net Income (Common) |
1 642
N/A
|
2 510
+53%
|
3 416
+36%
|
3 716
+9%
|
3 965
+7%
|
4 689
+18%
|
5 464
+17%
|
5 718
+5%
|
5 801
+1%
|
5 874
+1%
|
5 804
-1%
|
4 319
-26%
|
2 877
-33%
|
3 758
+31%
|
3 172
-16%
|
3 727
+17%
|
4 303
+15%
|
4 523
+5%
|
4 523
+0%
|
5 074
+12%
|
5 528
+9%
|
6 349
+15%
|
|
| EPS (Diluted) |
17 735.28
N/A
|
12 547.5
-29%
|
21 433.46
+71%
|
18 580
-13%
|
23 589.22
+27%
|
22 071.96
-6%
|
25 163.6
+14%
|
25 770.78
+2%
|
26 148.05
+1%
|
26 475.85
+1%
|
26 162.2
-1%
|
19 468.19
-26%
|
6 438.01
-67%
|
15 527.01
+141%
|
13 114.65
-16%
|
7 545.25
-42%
|
8 418.88
+12%
|
8 848.82
+5%
|
8 850.07
+0%
|
9 376.28
+6%
|
9 436.23
+1%
|
10 837.88
+15%
|
|
Switch to:
Switch to:
See Also
Discover More
