XJPX
8951
Market cap7.65bUSD
Jul 16, Last price
131,600.00JPY
1D
0.00%
1Q
-1.42%
Jan 2017
1.70%
IPO
32.53%
Name
Nippon Building Fund Inc
Chart & Performance
Profile
NBF (Nippon Building Fund Inc.) is Japan's largest real estate investment trust (J-REIT) which invests in office buildings primarily in Tokyo as well as nationwide. its objective is to source the solid growth of the stable revenues from its assets through exploitation of Mitsui Fudossan's know-how.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 101,064,768 -18.02% | 123,283,875 23.80% | 99,582,870 3.14% | |||||||
Cost of revenue | 51,929,968 | 84,150,247 | 50,799,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 49,134,800 | 39,133,628 | 48,783,570 | |||||||
NOPBT Margin | 48.62% | 31.74% | 48.99% | |||||||
Operating Taxes | 1,764 | 1,786 | ||||||||
Tax Rate | 0.00% | 0.00% | ||||||||
NOPAT | 49,133,036 | 39,133,628 | 48,781,784 | |||||||
Net income | 46,010,958 18.44% | 38,848,000 -15.05% | 45,728,837 5.96% | |||||||
Dividends | (41,809,212) | (39,122,516) | (42,497,074) | |||||||
Dividend yield | 4.02% | 3.76% | 21.28% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 58,000,000 | 56,000,000 | 60,000,000 | |||||||
Long-term debt | 528,300,000 | 536,500,000 | 517,500,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 72,228,107 | 72,067,000 | 70,558,003 | |||||||
Net debt | 564,952,255 | 573,616,000 | 566,022,146 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 109,182,330 | 108,596,000 | 82,847,282 | |||||||
CAPEX | (53,717,184) | (5,399,000) | (108,139,623) | |||||||
Cash from investing activities | (54,430,229) | (53,930,000) | (108,225,683) | |||||||
Cash from financing activities | (48,009,212) | (46,720,000) | 15,454,809 | |||||||
FCF | 58,130,498 | 26,452,130 | (22,004,213) | |||||||
Balance | ||||||||||
Cash | 21,347,745 | 18,884,000 | 11,477,854 | |||||||
Long term investments | ||||||||||
Excess cash | 16,294,507 | 12,719,806 | 6,498,710 | |||||||
Stockholders' equity | 695,713,438 | 706,247,000 | 693,336,999 | |||||||
Invested Capital | 1,352,678,023 | 1,358,094,194 | 1,346,012,014 | |||||||
ROIC | 3.63% | 2.89% | 3.72% | |||||||
ROCE | 3.59% | 2.85% | 3.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,505 | 8,505 | 1,698 | |||||||
Price | 122,400.00 0.16% | 122,200.00 3.91% | 117,600.00 -12.24% | |||||||
Market cap | 1,041,006,492 0.16% | 1,039,305,501 420.39% | 199,717,375 -9.81% | |||||||
EV | 1,605,958,747 | 1,612,921,501 | 765,739,521 | |||||||
EBITDA | 64,918,291 | 55,074,628 | 64,430,051 | |||||||
EV/EBITDA | 24.74 | 29.29 | 11.88 | |||||||
Interest | 2,605,008 | 2,500,314 | 2,518,036 | |||||||
Interest/NOPBT | 5.30% | 6.39% | 5.16% |