Daiwa House REIT Investment Corporation (TYO:8984)
Japan
· Delayed Price · Currency is JPY 125,300
-2,100 (-1.65%)
Apr 28, 2026, 3:30 PM JST
TYO:8984 Income Statement
Financials in millions JPY. Fiscal year is September - August.
Millions JPY. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 | 2020 - 2016 |
| Rental Revenue | 55,783 | 59,952 | 60,465 | 59,061 | 58,297 | 54,623 | Upgrade
|
| Gain (Loss) on Sale of Assets (Rev) | - | 8,664 | 1,431 | - | - | - | Upgrade
|
| Other Revenue | 4,022 | - | - | 0 | - | 0 | Upgrade
|
| Total Revenue | 59,805 | 68,616 | 61,896 | 59,061 | 58,297 | 54,623 | Upgrade
|
| Revenue Growth (YoY | -1.77% | 10.86% | 4.80% | 1.31% | 6.73% | 6.42% | Upgrade
|
| Property Expenses | 30,092 | 29,516 | 29,572 | 28,696 | 28,478 | 26,908 | Upgrade
|
| Selling, General & Administrative | 215.46 | 278 | 242.73 | 201.15 | 203.15 | 210.91 | Upgrade
|
| Other Operating Expenses | 927.06 | 4,890 | 5,149 | 893.51 | 913.56 | 897.08 | Upgrade
|
| Total Operating Expenses | 35,200 | 34,684 | 36,946 | 33,754 | 33,562 | 31,980 | Upgrade
|
| Operating Income | 24,605 | 33,932 | 24,951 | 25,307 | 24,735 | 22,643 | Upgrade
|
| Interest Expense | -3,388 | -3,972 | -3,320 | -2,702 | -2,548 | -2,397 | Upgrade
|
| Interest & Investment Income | 80.78 | 78 | 2.21 | 0.46 | 3.29 | 4.73 | Upgrade
|
| Other Non-Operating Income | -637.61 | 8 | -318.53 | -628.63 | -813.97 | -606.74 | Upgrade
|
| EBT Excluding Unusual Items | 20,660 | 30,046 | 21,314 | 21,976 | 21,376 | 19,644 | Upgrade
|
| Gain (Loss) on Sale of Assets | 6,567 | - | 0.07 | 349.96 | 1,336 | 3,045 | Upgrade
|
| Asset Writedown | - | - | -889.44 | - | - | - | Upgrade
|
| Other Unusual Items | 13.6 | - | 9.25 | 23.24 | 23.96 | 30.26 | Upgrade
|
| Pretax Income | 27,241 | 30,046 | 20,434 | 22,349 | 22,736 | 22,720 | Upgrade
|
| Income Tax Expense | 4.94 | 2 | 0.61 | 1.21 | 1.21 | 1.21 | Upgrade
|
| Net Income | 27,236 | 30,044 | 20,433 | 22,348 | 22,735 | 22,718 | Upgrade
|
| Net Income to Common | 27,236 | 30,044 | 20,433 | 22,348 | 22,735 | 22,718 | Upgrade
|
| Net Income Growth | 17.29% | 47.03% | -8.57% | -1.70% | 0.07% | 19.18% | Upgrade
|
| Basic Shares Outstanding | 5 | 2 | 5 | 5 | 5 | 4 | Upgrade
|
| Diluted Shares Outstanding | 5 | 2 | 5 | 5 | 5 | 4 | Upgrade
|
| Shares Change (YoY) | -0.79% | -50.47% | -0.13% | 0.03% | 5.62% | 2.85% | Upgrade
|
| EPS (Basic) | 5950.70 | 13089.70 | 4409.66 | 4816.42 | 4901.18 | 5172.66 | Upgrade
|
| EPS (Diluted) | 5950.70 | 13089.70 | 4409.66 | 4816.42 | 4901.18 | 5172.66 | Upgrade
|
| EPS Growth | 18.22% | 196.84% | -8.45% | -1.73% | -5.25% | 15.88% | Upgrade
|
| Dividend Per Share | 6746.000 | - | - | 5646.000 | 5719.500 | 5987.000 | Upgrade
|
| Dividend Growth | 4.74% | - | - | -1.29% | -4.47% | 4.42% | Upgrade
|
| Operating Margin | 41.14% | 49.45% | 40.31% | 42.85% | 42.43% | 41.45% | Upgrade
|
| Profit Margin | 45.54% | 43.79% | 33.01% | 37.84% | 39.00% | 41.59% | Upgrade
|
| EBITDA | 39,559 | 48,910 | 40,284 | 40,499 | 39,979 | 37,151 | Upgrade
|
| EBITDA Margin | 66.15% | 71.28% | 65.08% | 68.57% | 68.58% | 68.01% | Upgrade
|
| D&A For Ebitda | 14,954 | 14,978 | 15,334 | 15,193 | 15,245 | 14,508 | Upgrade
|
| EBIT | 24,605 | 33,932 | 24,951 | 25,307 | 24,735 | 22,643 | Upgrade
|
| EBIT Margin | 41.14% | 49.45% | 40.31% | 42.85% | 42.43% | 41.45% | Upgrade
|
| Effective Tax Rate | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | Upgrade
|
| Revenue as Reported | 66,372 | - | 29,643 | 59,411 | 59,633 | 57,669 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.