First Time Loading...
N

Nomura Real Estate Master Fund Inc
TSE:3462

Watchlist Manager
Nomura Real Estate Master Fund Inc
TSE:3462
Watchlist
Price: 157 600 JPY 1.81% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

83.6B
+6%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+12%
5 Years
+21%
7 Years
-
10 Years
-
35B
+10%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+17%
5 Years
+32%
7 Years
-
10 Years
-
30.7B
+12%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+23%
5 Years
+43%
7 Years
-
10 Years
-

Earnings Waterfall
Nomura Real Estate Master Fund Inc

Revenue
83.6B JPY
Cost of Revenue
-31.5B JPY
Gross Profit
52.1B JPY
Operating Expenses
-17.1B JPY
Operating Income
35B JPY
Other Expenses
-4.3B JPY
Net Income
30.7B JPY

Income Statement
Nomura Real Estate Master Fund Inc

Rotate your device to view
Income Statement
Currency: JPY
Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023
Revenue
Revenue
72 359
N/A
68 951
-5%
70 160
+2%
72 046
+3%
73 545
+2%
74 505
+1%
75 642
+2%
75 584
0%
75 040
-1%
76 543
+2%
79 009
+3%
83 632
+6%
Gross Profit
Cost of Revenue
(28 224)
(27 236)
(27 415)
(28 079)
(28 717)
(28 497)
(28 602)
(28 791)
(28 898)
(29 414)
(30 298)
(31 528)
Gross Profit
44 134
N/A
41 715
-5%
42 746
+2%
43 967
+3%
44 828
+2%
46 008
+3%
47 040
+2%
46 793
-1%
46 142
-1%
47 129
+2%
48 711
+3%
52 104
+7%
Operating Income
Operating Expenses
(15 186)
(15 216)
(15 403)
(15 645)
(15 889)
(16 121)
(16 456)
(16 681)
(16 807)
(16 951)
(16 903)
(17 058)
Selling, General & Administrative
(342)
(333)
(345)
(353)
(357)
(356)
(359)
(367)
(366)
(359)
(356)
(360)
Depreciation & Amortization
(14 844)
(14 884)
(15 058)
(15 292)
(15 531)
(15 765)
(16 097)
(16 314)
(16 441)
(16 593)
(16 656)
(16 698)
Other Operating Expenses
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
109
(0)
Operating Income
28 948
N/A
26 498
-8%
27 342
+3%
28 321
+4%
28 939
+2%
29 886
+3%
30 584
+2%
30 112
-2%
29 335
-3%
30 178
+3%
31 808
+5%
35 045
+10%
Pre-Tax Income
Interest Income Expense
(5 023)
(4 970)
(4 977)
(4 982)
(4 961)
(4 852)
(4 728)
(4 625)
(4 519)
(4 406)
(4 360)
(4 371)
Non-Reccuring Items
0
(44)
2
45
16
16
(31)
(31)
0
109
0
18
Total Other Income
(19)
(57)
(93)
(130)
(109)
(55)
(4)
(3)
(1)
1
4
6
Pre-Tax Income
23 906
N/A
21 427
-10%
22 274
+4%
23 255
+4%
23 885
+3%
24 995
+5%
25 821
+3%
25 453
-1%
24 816
-3%
25 882
+4%
27 452
+6%
30 698
+12%
Net Income
Tax Provision
(1)
(3)
(3)
(3)
(5)
(7)
(5)
(2)
(4)
(5)
(4)
(3)
Income from Continuing Operations
23 905
21 424
22 271
23 252
23 879
24 988
25 816
25 451
24 812
25 877
27 448
30 695
Net Income (Common)
23 905
N/A
21 424
-10%
22 271
+4%
23 252
+4%
23 879
+3%
24 988
+5%
25 816
+3%
25 451
-1%
24 812
-3%
25 877
+4%
27 448
+6%
30 695
+12%
EPS (Diluted)
5 714.59
N/A
5 038.54
-12%
5 153.11
+2%
5 244.15
+2%
5 177.31
-1%
5 357.97
+3%
5 475.09
+2%
5 397.6
-1%
5 262.06
-3%
5 487.96
+4%
5 821.16
+6%
6 509.89
+12%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.