Marimo Regional Revitalization REIT (TSE:3470) Operating Income: 円2,842 Mil (TTM As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3470 Marimo Regional Revitalization REIT Inc TSE:3470
56 GF Score
Price 円102,900.00
GF Value 円133,210.44
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Marimo Regional Revitalization REIT Operating Income?

Marimo Regional Revitalization REIT TSE:3470 +0.29% 56 Operating Income is 円2,842 Mil as of Dec. 2025. GuruFocus rates TSE:3470 with a GF Score™ of 56/100 and a GF Value™ of 円133,210.44 (Modestly Undervalued). The stock has 5 warning signs investors should review.

Marimo Regional Revitalization REIT's Operating Income for the six months ended in Dec. 2025 was 円1,151 Mil. Its Operating Income for the trailing twelve months (TTM) ended in Dec. 2025 was 円2,842 Mil.

Operating Margin % is calculated as Operating Income divided by its Revenue. Marimo Regional Revitalization REIT's Operating Income for the six months ended in Dec. 2025 was 円1,151 Mil. Marimo Regional Revitalization REIT's Revenue for the six months ended in Dec. 2025 was 円2,514 Mil. Therefore, Marimo Regional Revitalization REIT's Operating Margin % for the quarter that ended in Dec. 2025 was 45.77%.

Good Sign:

Marimo Regional Revitalization REIT Inc operating margin is expanding. Margin expansion is usually a good sign.

Marimo Regional Revitalization REIT's 5-Year average Growth Rate for Operating Margin % was 1.60% per year.

Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Marimo Regional Revitalization REIT's annualized ROC % for the quarter that ended in Dec. 2025 was 3.47%. Marimo Regional Revitalization REIT's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was 3.32%.


Marimo Regional Revitalization REIT  (TSE:3470) Operating Income Explanation

1. Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Marimo Regional Revitalization REIT's annualized ROC % for the quarter that ended in Dec. 2025 is calculated as:

ROC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=2301.43 * ( 1 - 0.11% )/( (64616.228 + 67873.122)/ 2 )
=2298.898427/66244.675
=3.47 %

where

Invested Capital(Q: Jun. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=68788.334 - 424.756 - ( 4077.686 - max(0, 5943.132 - 9690.482+4077.686))
=64616.228

Invested Capital(Q: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=68093.784 - 124.088 - ( 1832.293 - max(0, 7323.278 - 7419.852+1832.293))
=67873.122

Note: The Operating Income data used here is two times the semi-annual (Dec. 2025) data.

2. Joel Greenblatt's definition of Return on Capital:

Marimo Regional Revitalization REIT's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 is calculated as:

ROC (Joel Greenblatt) %(Q: Dec. 2025 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Jun. 2025  Q: Dec. 2025
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=2125.436/( ( (58812.006 + max(4124.664, 0)) + (60465.926 + max(4504.281, 0)) )/ 2 )
=2125.436/( ( 62936.67 + 64970.207 )/ 2 )
=2125.436/63953.4385
=3.32 %

where Working Capital is:

Working Capital(Q: Jun. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(26.622 + 0 + 5586.174) - (424.756 + 0 + 1063.376)
=4124.664

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(17.899 + 0 + 5569.66) - (124.088 + 0 + 959.19)
=4504.281

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Dec. 2025) EBIT data.

3. Operating Income is also linked to Operating Margin %:

Marimo Regional Revitalization REIT's Operating Margin % for the quarter that ended in Dec. 2025 is calculated as:

Operating Margin %=Operating Income (Q: Dec. 2025 )/Revenue (Q: Dec. 2025 )
=1150.715/2514.287
=45.77 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

4. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Operating Income growth rate using Operating Income per share data.


Be Aware

Compared with a company's EBITDA margin, Operating Margin can be manipulated by adjusting the rate of depreciation, depletion and amortization (DDA).

If a company is facing competition, its Operating Margin may decline. Often the Operating Margin declines well before the company's revenue or even profit decline. Therefore, Operating Margin is a very important indicator of whether the company is facing problems.

For instance, by 2012, Nokia (NOK)'s problems were well known and its stock had lost more than 90% of its market value since 2007. But Nokia's Operating Margin had already been in decline since 2002, although its earnings per share were still rising. Investors who paid attention to Operating Margin would have avoided this huge loss. The same can be said for Research-in-Motion (RIMM).

Therefore, Operating Margin is a very important screening filter for GuruFocus. GuruFocus's Buffett-Munger screener requires that the profit margin is either consistent or expanding. The Model Portfolio of the Buffett-Munger screener has outperformed the market every year since inception in 2009.


Marimo Regional Revitalization REIT Operating Income Related Terms


Marimo Regional Revitalization REIT Operating Income Historical Data

* Premium members only.

The historical data trend for Marimo Regional Revitalization REIT's Operating Income can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Marimo Regional Revitalization REIT Operating Income Chart

Marimo Regional Revitalization REIT Annual Data
Trend Jul16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Operating Income
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,224.71 1,656.61 1,884.90 2,219.09 2,841.63

Marimo Regional Revitalization REIT Semi-Annual Data
Jul16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Operating Income Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 899.85 977.76 1,241.33 1,690.91 1,150.72
TSE:3470
56GF Score
Marimo Regional Revitalization REIT Inc TSE:3470
Operating Income is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marimo Regional Revitalization REIT Operating Income Calculation

Operating Income, is the profit a company earned through operations. All expenses, including cash expenses such as cost of goods sold (COGS), research & development, wages, and non-cash expenses, such as depreciation, depletion and amortization, have been deducted from the sales.

Operating Income for the trailing twelve months (TTM) ended in Dec. 2025 adds up the semi-annually data reported by the company within the most recent 12 months, which was 円2,842 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Operating Income →
What does a Operating Income of 円2,842 Mil mean?
Marimo Regional Revitalization REIT (TSE:3470) has a Operating Income of 円2,842 Mil as of Dec. 2025. Operating Income equals sales less all operating expenses. It is linked to EBIT. View historical data on Marimo Regional Revitalization REIT and its competitors.
Is Marimo Regional Revitalization REIT's Operating Income too high?
Marimo Regional Revitalization REIT's current Operating Income is 円2,842 Mil. Overall, Marimo Regional Revitalization REIT has a GF Score™ of 56/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Marimo Regional Revitalization REIT's Operating Income compare to VICI and WPC?
Marimo Regional Revitalization REIT's Operating Income of 円2,842 Mil can be compared against companies in the REITs industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Operating Income for a REITs company?
A good Operating Income depends on the REITs industry context. However, Operating Income should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Operating Income mean?
A high Operating Income can signal that a stock is expensive relative to its fundamentals. Operating Income equals sales less all operating expenses. It is linked to EBIT. View historical data on Marimo Regional Revitalization REIT and its competitors. Marimo Regional Revitalization REIT's current Operating Income is 円2,842 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marimo Regional Revitalization REIT stock overvalued right now?
Based on GuruFocus' analysis, Marimo Regional Revitalization REIT (TSE:3470) is currently considered Modestly Undervalued. The stock's GF Value™ is 円133,210.44, compared to a current price of 円102,900.00 — trading 22.8% below its estimated fair value. The current Operating Income is 円2,842 Mil. Marimo Regional Revitalization REIT's overall GF Score™ is 56/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Operating Income calculated?
Operating Income is calculated from a company's financial statements. For Marimo Regional Revitalization REIT (TSE:3470), the current Operating Income is 円2,842 Mil as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Marimo Regional Revitalization REIT (TSE:3470) Overvalued in 2026?

Based on GuruFocus' analysis, Marimo Regional Revitalization REIT stock appears to be undervalued. The current stock price of 円102,900.00 is trading 22.8% below its estimated GF Value™ of 円133,210.44. GuruFocus considers Marimo Regional Revitalization REIT to be Modestly Undervalued.

Key valuation signals for TSE:3470:

  • Operating Income: 円2,842 Mil
  • GF Value™: 円133,210.44 vs. price of 円102,900.00 (22.8% below fair value)
  • GF Score™: 56/100 with 5 warning signs

No single metric tells the full story. See the TSE:3470 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Marimo Regional Revitalization REIT Business Description

Industry Real EstateREITs
Address 2-3-17 Toranomon, Minato-ku, Tokyo, JPN, 105-0001
Marimo Regional Revitalization REIT Inc is a real estate investment trust engaged in investing in housing and urban development, commercial facility, hotel, and office properties. It operates in local cities in Japan.
56GF Score

Get the complete analysis for TSE:3470

Operating Income is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円102,900.00
Price
円133,210.44
GF Value