Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. Nippon Prologis REIT, Inc.
  6. Financials
    3283   JP3047550003

NIPPON PROLOGIS REIT, INC.

(3283)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: May 2019 2020 2022 2023 2024
Capitalization1 516 103749 618982 394--
Entreprise Value (EV)1 732 691982 8881 246 3171 255 663982 394
P/E ratio 29,8x37,4x44,3x43,0x38,6x
Yield 3,84%3,07%2,60%2,68%2,82%
Capitalization / Revenue 12,5x16,2x19,3x18,4x15,7x
EV / Revenue 17,7x21,2x24,5x23,5x15,7x
EV / EBITDA 25,4x30,1x34,6x33,2x23,4x
Price to Book 1,48x1,85x2,18x2,20x-
Nbr of stocks (in thousands) 2 1862 4662 582--
Reference price (JPY) 236 100304 000380 500380 500380 500
Announcement Date 01/17/202001/20/2021---
1 JPY in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: May 2019 2020 2022 2023 2024
Net sales1 41 45246 26650 83053 49762 474
EBITDA1 28 88732 69135 99537 79742 035
Operating profit (EBIT)1 19 38821 85824 27325 67230 143
Operating Margin 46,8%47,2%47,8%48,0%48,2%
Pre-Tax Profit (EBT)1 17 92719 94822 69023 89627 896
Net income1 17 92519 94622 48623 67227 894
Net margin 43,2%43,1%44,2%44,3%44,6%
EPS2 7 9318 1288 5928 8519 845
Dividend per Share2 9 0779 3259 89910 18010 745
Announcement Date 01/17/202001/20/2021---
1 JPY in Million
2 JPY
Income Statement Evolution (Quarterly data)
Fiscal Period: May 2020 S1 2020 S2 2021 S1 2022 S1 2022 S2 2023 S1
Net sales1 22 65523 61124 55425 88026 31727 106
EBITDA1 15 98016 71117 35517 76418 05819 700
Operating profit (EBIT)1 10 61711 24011 53911 88212 14012 618
Operating Margin 46,9%47,6%47,0%45,9%46,1%46,6%
Pre-Tax Profit (EBT)1 6 01013 93810 61311 03511 26112 015
Net income1 6 00913 93710 61211 03411 26011 660
Net margin 26,5%59,0%43,2%42,6%42,8%43,0%
EPS2 2 4765 6524 1764 2584 3034 374
Dividend per Share ------
Announcement Date 07/22/202001/20/202107/15/2021---
1 JPY in Million
2 JPY
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: May 2019 2020 2022 2023 2024
Net Debt1 216 588233 270263 923273 269-
Net Cash position1 -----
Leverage (Debt / EBITDA) 7,50x7,14x7,33x7,23x-
Free Cash Flow --19 718---
ROE (Net Profit / Equities) 5,04%5,13%4,84%4,97%-
Shareholders' equity1 355 841388 941464 844476 688-
ROA (Net Profit / Asset) 2,95%3,00%2,75%--
Assets1 608 056665 743816 488--
Book Value Per Share2 159 010163 977174 569172 687-
Cash Flow per Share 11 18016 153---
Capex1 77 82861 10063 89662 24360 604
Capex / Sales 188%132%126%116%97,0%
Announcement Date 01/17/202001/20/2021---
1 JPY in Million
2 JPY
Key data
Capitalization (JPY) 982 393 925 000
Capitalization (USD) 8 666 448 401
Net sales (JPY) 48 164 825 000
Net sales (USD) 423 754 130
Free-Float 74,1%
Free-Float capitalization (JPY) 727 625 964 500
Free-Float capitalization (USD) 6 418 945 309
Avg. Exchange 20 sessions (JPY) 1 738 124 000
Avg. Exchange 20 sessions (USD) 15 292 015
Average Daily Capital Traded 0,2%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA