Loading...
XJPX3283
Market cap4.01bUSD
Dec 24, Last price  
221,800.00JPY
1D
0.59%
1Q
-11.81%
Jan 2017
-7.16%
IPO
64.78%
Name

Nippon Prologis REIT Inc

Chart & Performance

D1W1MN
XJPX:3283 chart
P/E
26.84
P/S
10.61
EPS
8,264.21
Div Yield, %
4.25%
Shrs. gr., 5y
5.37%
Rev. gr., 5y
9.24%
Revenues
59.35b
+9.14%
13,678,753,00026,129,986,00028,575,964,00030,506,345,00040,540,469,00038,161,557,00041,451,500,00046,266,219,00049,964,791,00054,383,963,00059,352,512,000
Net income
23.46b
+4.90%
5,975,825,00010,660,319,00011,775,185,00013,035,266,00018,423,863,00016,784,960,00017,925,498,00019,945,663,00021,614,865,00022,366,357,00023,461,253,000
CFO
36.39b
+1.64%
8,002,104,00019,224,774,00019,851,547,00020,703,967,00037,891,101,00028,125,839,00025,267,861,00039,637,483,00034,219,488,00035,801,293,00036,388,787,000
Dividend
Nov 28, 20240 JPY/sh
Earnings
Jan 16, 2025

Profile

NPR was established on Nov. 7, 2012, based on the Act on Investment Trust and Investment Corporation (investment trust law) and was listed on the REIT Securities Market (J-REIT Market) of the Tokyo Stock Exchange (“TSE”) on Feb. 14, 2013 (securities code: 3283).
URL
https://www.prologis-reit.co.jp/
IPO date
Feb 14, 2013
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑112023‑052021‑112020‑112019‑112018‑112017‑112016‑112015‑11
Income
Revenues
59,352,512
 
54,383,963
 
Cost of revenue
33,263,360
30,253,365
Unusual Expense (Income)
NOPBT
26,089,152
24,130,598
NOPBT Margin
43.96%
44.37%
Operating Taxes
2,133
1,630
Tax Rate
0.01%
0.01%
NOPAT
26,087,019
24,128,968
Net income
23,461,253
 
22,366,357
 
Dividends
(26,738,620)
(25,867,017)
Dividend yield
3.41%
3.32%
Proceeds from repurchase of equity
49,485,200
(4,453,255)
BB yield
-6.32%
0.57%
Debt
Debt current
31,500,000
29,100,000
Long-term debt
301,800,000
274,700,000
Deferred revenue
Other long-term liabilities
35,326,034
20,600,000
Net debt
299,998,872
(520,664,760)
Cash flow
Cash from operating activities
36,388,787
35,801,293
CAPEX
(97,223,944)
(65,396,979)
Cash from investing activities
(94,497,738)
(63,847,991)
Cash from financing activities
52,229,853
26,310,806
FCF
Balance
Cash
33,301,128
39,180,225
Long term investments
785,284,535
Excess cash
30,333,502
821,745,562
Stockholders' equity
512,592,990
466,307,966
Invested Capital
882,385,524
335,761,530
ROIC
2.96%
7.19%
ROCE
2.86%
3.01%
EV
Common stock shares outstanding
2,792
2,668
Price
280,400.00
 
292,200.00
 
Market cap
783,001,298
 
779,538,757
 
EV
1,083,000,170
258,873,997
EBITDA
40,204,041
37,185,875
EV/EBITDA
26.94
6.96
Interest
2,227,862
1,955,206
Interest/NOPBT
8.54%
8.10%