Nippon Prologis REIT, Inc.
TSE:3283.T
262400 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 Q2 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 30,598.653 | 28,753.859 | 14,376.929 | 27,524.145 | 12,491.198 | 12,491.198 | 12,491.198 | 12,491.198 | 11,566.555 | 11,566.555 | 11,566.555 | 11,566.555 | 10,362.875 | 10,362.875 | 10,362.875 | 10,362.875 | 9,540.389 | 9,540.389 | 9,540.389 | 9,540.389 | 10,135.117 | 10,135.117 | 10,135.117 | 10,135.117 | 7,626.586 | 7,626.586 | 7,626.586 | 7,626.586 | 7,143.991 | 7,143.991 | 7,143.991 | 7,143.991 | 6,532.497 | 6,532.497 | 6,532.497 | 6,532.497 | 3,419.688 | 3,419.688 | 3,419.688 | 3,419.688 |
| Cost of Revenue
| 16,947.305 | 16,316.055 | 8,158.028 | 15,522.683 | 5,511.844 | 5,511.844 | 5,511.844 | 5,511.844 | 5,019.494 | 5,019.494 | 5,019.494 | 5,019.494 | 4,551.995 | 4,551.995 | 4,551.995 | 4,551.995 | 4,103.378 | 4,103.378 | 4,103.378 | 4,103.378 | 3,583.95 | 3,583.95 | 3,583.95 | 3,583.95 | 3,159.837 | 3,159.837 | 3,159.837 | 3,159.837 | 3,014.901 | 3,014.901 | 3,014.901 | 3,014.901 | 2,703.773 | 2,703.773 | 2,703.773 | 2,703.773 | 1,181.86 | 1,181.86 | 1,181.86 | 1,181.86 |
| Gross Profit
| 13,651.348 | 12,437.804 | 6,218.902 | 12,001.462 | 6,979.354 | 6,979.354 | 6,979.354 | 6,979.354 | 6,547.061 | 6,547.061 | 6,547.061 | 6,547.061 | 5,810.88 | 5,810.88 | 5,810.88 | 5,810.88 | 5,437.011 | 5,437.011 | 5,437.011 | 5,437.011 | 6,551.167 | 6,551.167 | 6,551.167 | 6,551.167 | 4,466.749 | 4,466.749 | 4,466.749 | 4,466.749 | 4,129.091 | 4,129.091 | 4,129.091 | 4,129.091 | 3,828.724 | 3,828.724 | 3,828.724 | 3,828.724 | 2,237.829 | 2,237.829 | 2,237.829 | 2,237.829 |
| Gross Profit Ratio
| 0.446 | 0.433 | 0.433 | 0.436 | 0.559 | 0.559 | 0.559 | 0.559 | 0.566 | 0.566 | 0.566 | 0.566 | 0.561 | 0.561 | 0.561 | 0.561 | 0.57 | 0.57 | 0.57 | 0.57 | 0.646 | 0.646 | 0.646 | 0.646 | 0.586 | 0.586 | 0.586 | 0.586 | 0.578 | 0.578 | 0.578 | 0.578 | 0.586 | 0.586 | 0.586 | 0.586 | 0.654 | 0.654 | 0.654 | 0.654 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 11.1 | 11.1 | 11.1 | 1,121.604 | 1,121.604 | 1,121.604 | 1,121.604 | 1,045.649 | 1,045.649 | 1,045.649 | 1,045.649 | 929.579 | 929.579 | 929.579 | 929.579 | 861.878 | 861.878 | 861.878 | 861.878 | 711.039 | 711.039 | 711.039 | 711.039 | 690.626 | 690.626 | 690.626 | 690.626 | 633.028 | 633.028 | 633.028 | 633.028 | 582.692 | 582.692 | 582.692 | 582.692 | 332.289 | 332.289 | 332.289 | 332.289 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 0 | 11.1 | 11.1 | 11.1 | 1,121.604 | 1,121.604 | 1,121.604 | 1,121.604 | 1,045.649 | 1,045.649 | 1,045.649 | 1,045.649 | 929.579 | 929.579 | 929.579 | 929.579 | 861.878 | 861.878 | 861.878 | 861.878 | 711.039 | 711.039 | 711.039 | 711.039 | 690.626 | 690.626 | 690.626 | 690.626 | 633.028 | 633.028 | 633.028 | 633.028 | 582.692 | 582.692 | 582.692 | 582.692 | 332.289 | 332.289 | 332.289 | 332.289 |
| Other Expenses
| -93.627 | -91.293 | 0 | -87.062 | -4.815 | -4.815 | -4.815 | -4.815 | 0.431 | 0.431 | 0.431 | 0.431 | -0.322 | -0.322 | -0.322 | -0.322 | -5.792 | -5.792 | -5.792 | -5.792 | -29.718 | -29.718 | -29.718 | -29.718 | -6.574 | -6.574 | -6.574 | -6.574 | -2.985 | -2.985 | -2.985 | -2.985 | -26.553 | -26.553 | -26.553 | -26.553 | -73.482 | -73.482 | -73.482 | -73.482 |
| Operating Expenses
| 93.627 | 91.293 | 216.711 | 87.062 | 1,116.79 | 1,116.79 | 1,116.79 | 1,116.79 | 1,046.08 | 1,046.08 | 1,046.08 | 1,046.08 | 929.258 | 929.258 | 929.258 | 929.258 | 856.086 | 856.086 | 856.086 | 856.086 | 681.321 | 681.321 | 681.321 | 681.321 | 684.053 | 684.053 | 684.053 | 684.053 | 630.043 | 630.043 | 630.043 | 630.043 | 556.139 | 556.139 | 556.139 | 556.139 | 258.807 | 258.807 | 258.807 | 258.807 |
| Operating Income
| 13,557.721 | 12,346.511 | 6,173.255 | 11,914.4 | 5,821.961 | 5,821.961 | 5,821.961 | 5,821.961 | 5,464.393 | 5,464.393 | 5,464.393 | 5,464.393 | 4,846.883 | 4,846.883 | 4,846.883 | 4,846.883 | 4,545.875 | 4,545.875 | 4,545.875 | 4,545.875 | 5,813.066 | 5,813.066 | 5,813.066 | 5,813.066 | 3,750.353 | 3,750.353 | 3,750.353 | 3,750.353 | 3,475.632 | 3,475.632 | 3,475.632 | 3,475.632 | 3,224.014 | 3,224.014 | 3,224.014 | 3,224.014 | 1,896.11 | 1,896.11 | 1,896.11 | 1,896.11 |
| Operating Income Ratio
| 0.443 | 0.429 | 0.429 | 0.433 | 0.466 | 0.466 | 0.466 | 0.466 | 0.472 | 0.472 | 0.472 | 0.472 | 0.468 | 0.468 | 0.468 | 0.468 | 0.476 | 0.476 | 0.476 | 0.476 | 0.574 | 0.574 | 0.574 | 0.574 | 0.492 | 0.492 | 0.492 | 0.492 | 0.487 | 0.487 | 0.487 | 0.487 | 0.494 | 0.494 | 0.494 | 0.494 | 0.554 | 0.554 | 0.554 | 0.554 |
| Total Other Income Expenses Net
| -1,278.727 | -1,162.117 | -581.059 | -877.138 | -417.848 | -417.848 | -417.848 | -417.848 | -477.455 | -477.455 | -477.455 | -477.455 | -365.066 | -365.066 | -365.066 | -365.066 | -349.115 | -349.115 | -349.115 | -349.115 | -1,206.723 | -1,206.723 | -1,206.723 | -1,206.723 | -491.117 | -491.117 | -491.117 | -491.117 | -531.271 | -531.271 | -531.271 | -531.271 | -558.395 | -558.395 | -558.395 | -558.395 | -401.662 | -401.662 | -401.662 | -401.662 |
| Income Before Tax
| 12,278.994 | 11,184.394 | 5,592.197 | 11,037.262 | 5,404.113 | 5,404.113 | 5,404.113 | 5,404.113 | 4,986.938 | 4,986.938 | 4,986.938 | 4,986.938 | 4,481.817 | 4,481.817 | 4,481.817 | 4,481.817 | 4,196.759 | 4,196.759 | 4,196.759 | 4,196.759 | 4,606.343 | 4,606.343 | 4,606.343 | 4,606.343 | 3,259.236 | 3,259.236 | 3,259.236 | 3,259.236 | 2,944.361 | 2,944.361 | 2,944.361 | 2,944.361 | 2,665.619 | 2,665.619 | 2,665.619 | 2,665.619 | 1,494.447 | 1,494.447 | 1,494.447 | 1,494.447 |
| Income Before Tax Ratio
| 0.401 | 0.389 | 0.389 | 0.401 | 0.433 | 0.433 | 0.433 | 0.433 | 0.431 | 0.431 | 0.431 | 0.431 | 0.432 | 0.432 | 0.432 | 0.432 | 0.44 | 0.44 | 0.44 | 0.44 | 0.454 | 0.454 | 0.454 | 0.454 | 0.427 | 0.427 | 0.427 | 0.427 | 0.412 | 0.412 | 0.412 | 0.412 | 0.408 | 0.408 | 0.408 | 0.408 | 0.437 | 0.437 | 0.437 | 0.437 |
| Income Tax Expense
| 0.84 | 1.293 | 0.647 | 0.827 | 0.397 | 0.397 | 0.397 | 0.397 | 0.522 | 0.522 | 0.522 | 0.522 | 0.442 | 0.442 | 0.442 | 0.442 | 0.519 | 0.519 | 0.519 | 0.519 | 0.377 | 0.377 | 0.377 | 0.377 | 0.419 | 0.419 | 0.419 | 0.419 | 0.565 | 0.565 | 0.565 | 0.565 | 0.539 | 0.539 | 0.539 | 0.539 | 0.491 | 0.491 | 0.491 | 0.491 |
| Net Income
| 12,278.153 | 11,183.1 | 5,591.55 | 11,036.435 | 5,403.717 | 5,403.716 | 5,403.716 | 5,403.716 | 4,986.416 | 4,986.416 | 4,986.416 | 4,986.416 | 4,481.375 | 4,481.375 | 4,481.375 | 4,481.375 | 4,196.24 | 4,196.24 | 4,196.24 | 4,196.24 | 4,605.966 | 4,605.966 | 4,605.966 | 4,605.966 | 3,258.817 | 3,258.817 | 3,258.817 | 3,258.817 | 2,943.796 | 2,943.796 | 2,943.796 | 2,943.796 | 2,665.08 | 2,665.08 | 2,665.08 | 2,665.08 | 1,493.956 | 1,493.956 | 1,493.956 | 1,493.956 |
| Net Income Ratio
| 0.401 | 0.389 | 0.389 | 0.401 | 0.433 | 0.433 | 0.433 | 0.433 | 0.431 | 0.431 | 0.431 | 0.431 | 0.432 | 0.432 | 0.432 | 0.432 | 0.44 | 0.44 | 0.44 | 0.44 | 0.454 | 0.454 | 0.454 | 0.454 | 0.427 | 0.427 | 0.427 | 0.427 | 0.412 | 0.412 | 0.412 | 0.412 | 0.408 | 0.408 | 0.408 | 0.408 | 0.437 | 0.437 | 0.437 | 0.437 |
| EPS
| 4,325.52 | 4,076.17 | 2,038.08 | 4,132.95 | 2,109.64 | 2,109.64 | 2,109.64 | 2,109.64 | 2,038.6 | 2,038.6 | 2,038.6 | 2,038.6 | 1,983.48 | 1,983.48 | 1,983.48 | 1,983.48 | 1,952.06 | 1,952.06 | 1,952.06 | 1,952.06 | 2,361.95 | 2,361.95 | 2,361.95 | 2,361.95 | 1,800.53 | 1,800.53 | 1,800.53 | 1,800.53 | 1,700.88 | 1,700.88 | 1,700.88 | 1,700.88 | 1,669.01 | 1,669.01 | 1,669.01 | 1,669.01 | 1,618 | 1,618 | 1,618 | 1,618 |
| EPS Diluted
| 4,325.52 | 4,076.17 | 2,038.08 | 4,132.95 | 2,109.64 | 2,109.64 | 2,109.64 | 2,109.64 | 2,038.6 | 2,038.6 | 2,038.6 | 2,038.6 | 1,983.48 | 1,983.48 | 1,983.48 | 1,983.48 | 1,952.06 | 1,952.06 | 1,952.06 | 1,952.06 | 2,361.95 | 2,361.95 | 2,361.95 | 2,361.95 | 1,800.53 | 1,800.53 | 1,800.53 | 1,800.53 | 1,700.88 | 1,700.88 | 1,700.88 | 1,700.88 | 1,669.01 | 1,669.01 | 1,669.01 | 1,669.01 | 1,618 | 1,618 | 1,618 | 1,618 |
| EBITDA
| 20,754.514 | 19,264.607 | 9,632.303 | 18,481.554 | 5,731.224 | 5,731.224 | 5,731.224 | 5,731.224 | 5,279.774 | 5,279.774 | 5,279.774 | 5,279.774 | 4,734.41 | 4,734.41 | 4,734.41 | 4,734.41 | 4,426.309 | 4,426.309 | 4,426.309 | 4,426.309 | 4,901.254 | 4,901.254 | 4,901.254 | 4,901.254 | 3,657.924 | 3,657.924 | 3,657.924 | 3,657.924 | 3,360.189 | 3,360.189 | 3,360.189 | 3,360.189 | 3,101.373 | 3,101.373 | 3,101.373 | 3,101.373 | 1,698.525 | 1,698.525 | 1,698.525 | 1,698.525 |
| EBITDA Ratio
| 0.678 | 0.67 | 0.67 | 0.671 | 0.459 | 0.459 | 0.459 | 0.459 | 0.456 | 0.456 | 0.456 | 0.456 | 0.457 | 0.457 | 0.457 | 0.457 | 0.464 | 0.464 | 0.464 | 0.464 | 0.484 | 0.484 | 0.484 | 0.484 | 0.48 | 0.48 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.47 | 0.475 | 0.475 | 0.475 | 0.475 | 0.497 | 0.497 | 0.497 | 0.497 |