Ki-Star Real Estate Co.,Ltd
TSE:3465.T
5220 (JPY) • At close August 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 342,553 | 283,084.374 | 241,879.41 | 184,388.059 | 155,753.311 | 120,710.862 | 103,118.889 | 64,107.202 | 51,257.604 | 38,749.367 | 32,295.018 |
| Cost of Revenue
| 300,565 | 250,508.12 | 204,219.46 | 144,348.475 | 128,008.097 | 102,950.301 | 88,507.335 | 52,540.272 | 41,610.312 | 31,537.062 | 26,015.897 |
| Gross Profit
| 41,988 | 32,576.254 | 37,659.95 | 40,039.584 | 27,745.214 | 17,760.561 | 14,611.554 | 11,566.93 | 9,647.292 | 7,212.305 | 6,279.121 |
| Gross Profit Ratio
| 0.123 | 0.115 | 0.156 | 0.217 | 0.178 | 0.147 | 0.142 | 0.18 | 0.188 | 0.186 | 0.194 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 16,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183.277 | 151.019 | 88.684 |
| Selling & Marketing Expenses
| 8,677 | 7,102.74 | 5,904.826 | 4,614.097 | 3,994.336 | 2,980.496 | 2,363.449 | 547.679 | 662.064 | 688.072 | 1,008.796 |
| SG&A
| 24,730 | 7,102.74 | 5,904.826 | 4,614.097 | 3,994.336 | 2,980.496 | 2,363.449 | 547.679 | 845.341 | 839.091 | 1,097.48 |
| Other Expenses
| 3 | 14,111.472 | 12,565.702 | 11,766.122 | 11,189.176 | 8,354.378 | 291.203 | 76.305 | 109.857 | 65.597 | 31.576 |
| Operating Expenses
| 24,733 | 21,214.212 | 18,470.528 | 16,380.219 | 15,183.512 | 11,334.874 | 8,660.904 | 6,067.287 | 2,701.793 | 2,533.973 | 2,788.609 |
| Operating Income
| 17,255 | 11,362.038 | 19,189.419 | 23,659.363 | 12,561.699 | 6,425.684 | 5,950.647 | 5,298.715 | 4,132 | 2,734.41 | 1,510.238 |
| Operating Income Ratio
| 0.05 | 0.04 | 0.079 | 0.128 | 0.081 | 0.053 | 0.058 | 0.083 | 0.081 | 0.071 | 0.047 |
| Total Other Income Expenses Net
| -2,562 | -737.94 | -744.417 | -491.458 | -58.05 | -525.826 | -206.06 | -15.543 | 34.923 | 88.146 | -62.72 |
| Income Before Tax
| 15,290 | 10,624.098 | 18,445.002 | 23,167.905 | 12,503.649 | 5,899.174 | 5,743.94 | 5,282.457 | 4,166.923 | 2,468.478 | 1,081.743 |
| Income Before Tax Ratio
| 0.045 | 0.038 | 0.076 | 0.126 | 0.08 | 0.049 | 0.056 | 0.082 | 0.081 | 0.064 | 0.033 |
| Income Tax Expense
| 4,905 | 2,717.043 | 5,763.922 | 7,175.912 | 3,948.167 | 1,803.334 | 1,878.904 | 1,685.587 | 1,193.401 | 814.648 | 469.763 |
| Net Income
| 8,862 | 6,856.301 | 11,845.842 | 14,746.079 | 7,616.253 | 3,584.748 | 3,461.076 | 3,393.964 | 2,894.058 | 1,653.83 | 611.979 |
| Net Income Ratio
| 0.026 | 0.024 | 0.049 | 0.08 | 0.049 | 0.03 | 0.034 | 0.053 | 0.056 | 0.043 | 0.019 |
| EPS
| 570.42 | 427.74 | 750.77 | 976.49 | 536.69 | 252.6 | 243.89 | 238.88 | 203.34 | 130.1 | 53.38 |
| EPS Diluted
| 570.29 | 427.6 | 750.42 | 975.8 | 536.69 | 252.6 | 243.89 | 238.88 | 203.34 | 130.1 | 53.38 |
| EBITDA
| 18,405 | 12,520.494 | 20,122.132 | 24,224 | 13,065 | 6,931.781 | 6,486.66 | 5,790.664 | 4,688.509 | 3,038.502 | 1,773.472 |
| EBITDA Ratio
| 0.054 | 0.044 | 0.083 | 0.131 | 0.084 | 0.057 | 0.063 | 0.09 | 0.091 | 0.078 | 0.055 |