頁1/2
Search :
Nippon Prologis REIT Inc
Consensus
Target Price
Last Traded
Price (23 May 14)
JPY
JPY
Potential
Upside
▲ 5.3%
235,000.00‡ 223,100.000
Market: TSE | Industry: REITs - Commercial
Company Links
Business Summary
• Corporate History/Profile • Financial Information • Home Page • Investor Relations • News Releases •
Products/Services
Nippon Prologis REIT Inc. is a Japan-based real estate investment trust (REIT). It aims to achieve
sustainable growth in asset and stable earnings from mid- to long-term perspectives. The REIT
mainly invests in logistic facilities, focusing on A class logistic facilities. Its portfolio included
Prologis Park Ichikawa 1, Prologis Park Zama 1 , Prologis Park Kawajima , Prologis Park Osaka
2, Prologis Park Maishima 3 , Prologis Park Kasugai, Prologis Park Maishima 4, Prologis Park
Kitanagoya, Prologis Park Tagajo and Prologis Park Takatsuki, among others. The asset manager
of the REIT is Prologis REIT Management K.K. On June 13, 2013, it acquired seven properties.
On December 3, 2013, it acquired four properties.
Basic Stock Information Ø
Stock Data
Margin
Market Capitalization (JPY 'mil)
348,872.60
Common Shares Outstanding ('mil)
1.3948
52 Week High (JPY) (22/05/2014)
223,900.000
52 Week Low (JPY) (07/06/2013)
152,662.482
Gross Margin (TTM) (%)
55.82
Operating Profit Margin (TTM) (%)
55.45
Research Report
Net Profit Margin (TTM) (%)
43.69
No report was issued in the last one year.
§
52 Week Return (%)
27.680
Dividend
Average Volume ('mil)
0.0047
Annual Dividend per share (JPY)
Beta
-
Dividend Yield (TTM) (%)
Dividend Yield (Annual) (%)
Financial strength
Current Ratio
2.31
Quick Ratio
5,504.8000
Technical Analysis
2.47
2.15
Payout Ratio (TTM) (%)
114.44
3-Year Growth Rate (%)
-
Advanced Chart: NIPPON PROLOGIS REIT INC
-
Long Term Debt to Equity (%)
78.69
Valuation
Total Debt to Equity (%)
80.66
Historical P/E Ratio
34.47
P/E Ratio (TTM)
36.04
Interest Coverage Ratio (TTM)
Free Cash Flow to Firm (TTM) (JPY
'mln)
7.14
299,557.10
P/BV (latest interim)
BVPS (latest interim) (JPY)
EPS TTM (JPY)
1.80
123,738.3000
6,189.4930
Financial Summary
BRIEF: For the fiscal year ended 30 November 2013, Nippon Prologis REIT Inc revenues totaled
Y13.68B. Net income applicable to common stockholders totaled to Y5.98B.
Summarized Financial Statement
Standarized in JPY ‘mln
Annual
Quarter
FY2013
Income Statement
Total Revenue
13,678.75
Cost of Revenue
(6,043.60)
Gross Profit
Operating Expenses
Operating Income
Others, Net
Income before Taxes
Tax
Extraordinary Items and
Adjustments
Net Income
7,635.16
(50.72)
7,584.43
(1,606.64)
5,977.79
(1.96)
5,975.83
Balance Sheet
Cash and Short Term
Investments
Total Receivables, Net
2,745.62
17,249.35
Total Assets
1,270.71
323,487.99
1,247.84
Other Current Liabilities
6,215.08
Total Long Term Debt
7,462.91
135,800.00
Other Liabilities
7,641.13
Total Liabilities
150,904.04
Common Equity
167,941.29
Retained Earnings
(Accumlated Deficit)
Other Equities
Total Equity
4,642.66
0.00
172,583.95
Cash Flow Statement
Cash Flow From Operations
Activities
P/E
P/BV
EPS
Div Yield(%)
DPS
2.87
5.38
34.47
1.80 6,189.4930 5,504.8000
2.47
Nippon Building Fund Inc.
Japan Real Estate Investment
Corporation
Japan Retail Fund Investment
Corporation
UNITED URBAN
INVESTMENT CORP.
2.60
5.11
29.98
1.5619,078.350017,072.0000
2.98
2.22
4.48
36.69
1.6415,316.180015,253.0000
2.74
2.47
5.26
26.93
1.34 8,094.8730 7,797.0000
3.86
2.32
5.16
32.32
1.62 4,983.4300 5,500.0000
3.41
Recommendation
Current
1 week
ago
1 month
ago
2 months
ago
3 months
ago
Buy
Outperform
Hold
UnderPerform
Sell
No Recommendation
1
6
3
0
0
0
1
5
3
0
0
0
2
5
2
0
0
0
2
5
2
0
0
0
1
5
2
0
0
0
Total Recommendation
10
9
9
9
8
Consensus Target Price
Consensus
Recommendation
235,000.00
Outperform
Outperform
304,967.94
Payables and Accrued
Expenses
Total Current Liabilities
ROA(%) ROE(%)
3,161.09
Total Current Assets
Other Long Term Assets
Industry Peer
Nippon Prologis REIT Inc
11,342.64
Other Current Assets
Property/Plant/Equipment, Net
Peer Comparison Ø
8,002.10
Outperform Outperform Outperform
Management Team
Name
Position
Masahiro Sakashita
Executive Officer
頁2/2
Company Related News
Cash Flow From Investing
Activities
Cash Flow From Financing
Activities
(299,726.27)
No News available!
305,536.99
Currency Translation
Adjustments
-
Net Change in Cash
13,812.82
Ratios & Other data
ROA (%)
1.85
ROE (%)
3.46
DPS (JPY)
5,504.8000
EPS (JPY)
6,472.0150
Selected data supplied by
All information contained on Phillip Stock Analytics is provided on an “as is” and “as available” basis. Please see disclaimer for full details.