3465.T JPX
Ki-Star Real Estate Co.,Ltd
1W: -3.2%
1M: -12.7%
3M: -16.0%
YTD: -53.2%
1Y: -36.8%
3Y: -31.7%
5Y: -23.2%
¥3,105.00 ($19.68)
+0.00 (+0.00%)
Weekly Expected Move ±3.5%
¥2887
¥2996
¥3105
¥3214
¥3323
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$342.6B
+21.0% ▲
5Y CAGR: +23.2%
Gross Profit
$42.0B
+28.9% ▲
5Y CAGR: +18.8%
Operating Income
$17.3B
+51.9% ▲
5Y CAGR: +21.8%
Net Income
$8.9B
+31.4% ▲
5Y CAGR: +19.8%
EPS (Diluted)
$570.29
+31.2% ▲
5Y CAGR: +17.7%
EBITDA
$18.4B
+47.0% ▲
5Y CAGR: +21.6%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $155.8B | $184.4B | $241.9B | $283.1B | $342.6B |
| YoY Growth | +29.0% | +18.4% | +31.2% | +17.0% | +21.0% |
| Cost of Revenue | $128.0B | $144.3B | $204.2B | $250.5B | $300.6B |
| Gross Profit | $27.7B | $40.0B | $37.7B | $32.6B | $42.0B |
| Gross Margin | 17.8% | 21.7% | 15.6% | 11.5% | 12.3% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $4.0B | $4.6B | $5.9B | $7.1B | $24.7B |
| Operating Expenses | $15.2B | $16.4B | $18.5B | $21.2B | $24.7B |
| Operating Income | $12.6B | $23.7B | $19.2B | $11.4B | $17.3B |
| Operating Margin | 8.1% | 12.8% | 7.9% | 4.0% | 5.0% |
| Interest Expense | $673M | $774M | $1.1B | $1.5B | $2.5B |
| Income Before Tax | $12.5B | $23.2B | $18.4B | $10.6B | $15.3B |
| Tax Expense | $3.9B | $7.2B | $5.8B | $2.8B | $4.9B |
| Net Income | $7.6B | $14.7B | $11.8B | $6.7B | $8.9B |
| Net Margin | 4.9% | 8.0% | 4.9% | 2.4% | 2.6% |
| EPS (Diluted) | $536.69 | $975.80 | $750.42 | $434.75 | $570.29 |
| EBITDA | $13.1B | $24.2B | $20.1B | $12.5B | $18.4B |
| Shares Outstanding | 14M | 15M | 16M | 16M | 16M |