Nomura Real Estate Holdings Inc.
| (at previous day's close) |
| Market Cap. |
486.396,85 |
m |
| Shares In Use |
190,59 |
m |
| Prev. Close |
2.552,00 |
|
| PE Ratio |
- |
|
| Dividend Yield |
1,18 |
% |
| EPS - basic |
- |
¥ |
| Dividend PS |
30,00 |
¥ |
| Dividend Cover |
- |
|
| Cash Flow PS |
468,51 |
¥ |
| Return On Equity (ROE) |
6,64 |
% |
| Operating Margin |
- |
% |
| PEG Factor |
- |
|
| EPS Growth Rate |
- |
% |
| Dividend PS Growth Rate |
20,00 |
% |
| Net Debt |
879.597,00 |
m |
| Gross Gearing |
70,93 |
% |
| Quick Assets |
105.335,00 |
m |
| Net Working Cap |
1.127.210,00 |
m |
| Intangibles / Fixed Assets |
- |
% |
| Turnover PS |
2.716,45 |
¥ |
| Pre-Tax Profit PS |
0,02 |
¥ |
| Retained Profit PS |
- |
¥ |
| Cash PS |
48.309,93 |
¥ |
| Net Cash PS |
-79.049,03 |
¥ |
| Net Tangible Asset Value PS* |
411.125,46 |
¥ |
| Net Asset Value PS |
681.187,47 |
¥ |
| Spread |
4,00 (0,15%) |
|
| *Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies. |
|
Nomura Real Estate Holdings Inc. Balance Sheet (31/03/2013)
Nomura Real Estate Holdings Inc. Share Price
| Sample Period † |
High |
Low |
| 1 week |
2.484,00 |
2.779,00 |
| 4 weeks |
2.473,00 |
2.779,00 |
| 12 weeks |
1.540,00 |
2.779,00 |
| 1 year |
1.417,00 |
2.779,00 |
Nomura Real Estate Holdings Inc. (5 years)
|
Nomura Real Estate Holdings Inc. Historic Returns
| Period * |
Open |
Change |
% |
Open Avg. |
Avg. Daily Vol [m] |
Total Vol. [m] |
VWAP |
| 1 week |
2.686,00 |
-27,00 |
-1,01 |
2.621,60 |
2.586.000,00 |
|
2.625,39 |
| 4 weeks |
2.531,00 |
128,00 |
5,06 |
2.623,24 |
2.361.582,00 |
|
2.624,15 |
| 12 weeks |
1.554,00 |
1.105,00 |
71,11 |
2.232,66 |
3.181.100,00 |
|
2.211,75 |
| 26 weeks |
1.473,00 |
1.186,00 |
80,52 |
1.880,27 |
1.970.090,00 |
|
2.061,27 |
| 1 year |
1.219,00 |
1.440,00 |
118,13 |
1.616,00 |
1.256.387,00 |
|
1.895,40 |
| 3 years |
1.307,00 |
1.352,00 |
103,44 |
1.389,05 |
888.011,00 |
|
1.572,20 |
| 5 years |
2.590,00 |
69,00 |
2,66 |
1.508,14 |
881.177,00 |
|
1.626,24 |
| * periods calculated are whole weeks rather than calendar months |
|
|
Nomura Real Estate Holdings Inc. Key Management Ratio
|
Nomura Real Estate Holdings Inc. Investment Ratios
| (Market value analysis) at previous day's close |
|
PQ Ratio |
3,86 |
|
|
PE Ratio |
- |
|
|
Tobin's Q Ratio
|
0,37 |
|
|
Tobin's Q Ratio (excl. intangibles) |
0,37 |
|
|
Dividend Yield |
1,18 |
% |
|
Market-to-Book Ratio |
0,37 |
|
|
Price-to-Pre-Tax Profit PS |
138.998,33 |
|
|
Price-to-Retained Profit PS |
- |
|
|
Price-to-Cash Flow PS |
5,45 |
|
|
Price-to-Sales PS |
0,94 |
|
|
Price-to-Net Tangible Asset Value PS |
0,01 |
|
|
Price-to-Cash PS |
0,05 |
|
|
Net Working Capital PS |
5.914,18 |
|
|
Price Pct to Working Capital PS |
0,43 |
% |
|
Earnings Yield |
- |
% |
|
Average PE |
- |
|
|
Years in average |
- |
|
|
PE to PE average |
- |
% |
|
Nomura Real Estate Holdings Inc. Financial Ratios
| (Leverage Ratios) |
|
Debt Ratio |
90,52 |
% |
|
Debt-to-Equity Ratio |
2,69 |
|
|
Debt-to-Equity Ratio (excl. Intgbl) |
2,69 |
|
|
Debt-to-Equity Market Value |
1,81 |
|
|
Net Gearing |
64,21 |
% |
|
Net Gearing (excl. Intangibles) |
64,21 |
% |
|
Gross Gearing |
70,93 |
% |
|
Gross Gearing (excl. Intangibles) |
70,93 |
% |
|
Gearing Under 1 Year |
17,72 |
% |
|
Gearing Under 1 Year (excl. Intgbl) |
17,72 |
% |
|
Assets/Equity |
4,19 |
|
|
Cash/Equity |
0,28 |
|
|
(Liquidity Ratios) |
|
Net Working Capital to Total Assets |
82,28 |
% |
|
Current Ratio |
2,04 |
|
|
Quick Ratio (Acid Test) |
2,04 |
|
|
Liquidity Ratio |
0,38 |
|
|
Cash & Equiv/Current Assets |
18,63 |
% |
|
(Solvency Ratios) |
|
Enterprise Value |
11.232.548,45 |
m |
|
Sales |
0,17 |
|
|
CFO/Attributable Profit |
- |
|
|
CFO/Assets |
0,00 |
|
|
CFO/Debt |
0,00 |
|
|
Total Debt/Equity Market Value |
2,00 |
|
|
Total Debt/Sales |
1,88 |
|
|
Total Debt/Pre-Tax Profit |
27.767.639,24 |
|
|
Total Debt |
971.673,00 |
m |
|
Total Debt/Net Current Assets |
0,86 |
% |
|
(Dodds - Graham Ratios) |
|
|
|
3 yr Compound Earnings Growth |
- |
% |
|
5 yr Compound Earnings Growth |
- |
% |
|
10 yr Compound Earnings Growth |
- |
% |
|
Earn drops > 5% in 10yrs |
- |
|
|
Beta (60-Mnth) |
Beta (36-Mnth) |
| - |
- |
|
Alpha (60-Mnth) |
Alpha (36-Mnth) |
| - |
- |
|
Nomura Real Estate Holdings Inc. Operating Ratios
| (Profitability Ratios) |
|
Return On Capital Employed (ROCE) |
0,00 |
% |
|
Return On Assets (ROA) |
- |
% |
|
Net Profit Margin |
- |
% |
|
Assets Turnover |
0,00 |
|
|
Return On Equity (ROE) |
6,64 |
% |
|
Return On Investment (ROI) |
- |
% |
|
Dividend Payout Ratio |
- |
% |
|
Plowback Ratio |
- |
% |
|
Growth from Plowback Ratio |
- |
% |
|
Net Income Of Revenues |
- |
% |
| (Asset Utilisation Multiples) |
|
Shareholders Equity Turnover |
0,00 |
|
|
Fixed Assets Turnover |
0,00 |
|
|
Current Assets Turnover |
0,00 |
|
|
Net Working Capital Turnover |
0,00 |
|
|
Inventory Turnover |
- |
|
| (Other Operating Ratios) |
|
Total Assets-to-Sales |
2,55 |
|
|
Debtors-to-Sales |
6,13 |
% |
|
Debt Collection Period |
22,38 |
Days |
|
Nomura Real Estate Holdings Inc. Dividends
| Type |
Curr. |
Dividend Amount |
Period Start |
Period End |
Total Dividend Amount |
| Final |
¥ |
25,00 |
30/03/2011 |
30/03/2012 |
25,00 |
| Final |
¥ |
25,00 |
30/03/2010 |
30/03/2011 |
25,00 |
| Final |
¥ |
25,00 |
30/03/2009 |
30/03/2010 |
25,00 |
| Final |
¥ |
40,00 |
30/03/2008 |
30/03/2009 |
40,00 |
| Final |
¥ |
30,00 |
30/03/2007 |
30/03/2008 |
30,00 |
|
Nomura Real Estate Holdings Inc. Fundamentals
|
| |
30/03/2010 (¥) |
|
30/03/2011 (¥) |
|
30/03/2012 (¥) |
|
30/03/2013 (¥) |
|
|
Turnover |
434.226,00 |
100.00% |
|
480.983,00 |
100.00% |
|
450.807,00 |
100.00% |
|
517.740,00 |
100.00% |
m |
|
Pre tax profit |
13.469,00 |
3,10% |
|
18.300,00 |
3,80% |
|
24.968,00 |
5,54% |
|
34.993,00 |
6,76% |
m |
|
Attributable profit |
- |
-% |
|
- |
-% |
|
- |
-% |
|
- |
-% |
m |
|
Retained profit |
- |
-% |
|
- |
-% |
|
- |
-% |
|
- |
-% |
m |
|
Eps - basic |
181,41 |
|
|
190,36 |
|
|
92,38 |
|
|
- |
|
|
|
Eps - diluted |
25,63 |
|
|
28,70 |
|
|
92,29 |
|
|
101,61 |
|
|
|
Dividends per share |
25,00 |
|
|
25,00 |
|
|
25,00 |
|
|
30,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nomura Real Estate Holdings Inc. Balance Sheet
| |
30/03/2010 (¥)
|
|
30/03/2011 (¥)
|
|
30/03/2012 (¥)
|
|
30/03/2013 (¥)
|
|
|
 
|
|
  |
|
  |
|
  |
|
|
|
| |
30/03/2010 (¥) |
|
30/03/2011 (¥) |
|
30/03/2012 (¥) |
|
30/03/2013 (¥) |
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets |
626.268,00 |
44,56% |
|
732.573,00 |
49,69% |
|
709.716,00 |
50,60% |
|
737.399,00 |
53,83% |
m |
Intangibles |
- |
-% |
|
- |
-% |
|
- |
-% |
|
- |
-% |
m |
|
Fixed investments |
17.043,00 |
1,21% |
|
66.931,00 |
4,54% |
|
45.949,00 |
3,28% |
|
46.183,00 |
3,37% |
m |
Current assets - other |
539.446,00 |
38,38% |
|
496.452,00 |
33,67% |
|
503.122,00 |
35,87% |
|
481.032,00 |
35,11% |
m |
|
Stocks |
- |
-% |
|
- |
-% |
|
- |
-% |
|
- |
-% |
m |
|
Debtors |
38.432,00 |
2,73% |
|
35.360,00 |
2,40% |
|
31.484,00 |
2,24% |
|
13.259,00 |
0,97% |
m |
Cash & securities |
184.235,00 |
13,11% |
|
143.015,00 |
9,70% |
|
112.353,00 |
8,01% |
|
92.076,00 |
6,72% |
m |
|
Other assets |
539.682,00 |
38,40% |
|
483.980,00 |
32,83% |
|
487.072,00 |
34,73% |
|
- |
-% |
m |
|
|
|
TOTAL |
1.405.424,00 |
100,00% |
|
1.474.331,00 |
100,00% |
|
1.402.624,00 |
100,00% |
|
1.369.949,00 |
100,00% |
m |
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors - short |
196.787,00 |
14,00% |
|
269.700,00 |
18,29% |
|
225.115,00 |
16,05% |
|
242.739,00 |
18,70% |
m |
Creditors - long |
859.200,00 |
61,13% |
|
847.266,00 |
57,47% |
|
801.023,00 |
57,11% |
|
728.934,00 |
56,15% |
m |
|
Total debt |
651.302,00 |
46,34% |
|
636.298,00 |
43,16% |
|
611.519,00 |
43,60% |
|
501.683,00 |
38,64% |
m |
|
Other liabilities |
207.898,00 |
14,79% |
|
210.968,00 |
14,31% |
|
189.504,00 |
13,51% |
|
227.251,00 |
17,50% |
m |
|
|
TOTAL |
1.055.987,00 |
75,14% |
|
1.116.966,00 |
75,76% |
|
1.026.138,00 |
73,16% |
|
971.673,00 |
74,84% |
m |
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest |
47.503,00 |
3,38% |
|
52.183,00 |
3,54% |
|
58.706,00 |
4,19% |
|
61.106,00 |
4,71% |
m |
|
Capital reserves |
301.934,00 |
21,48% |
|
305.182,00 |
20,70% |
|
317.780,00 |
22,66% |
|
265.526,00 |
20,45% |
m |
|
TOTAL |
349.437,00 |
24,86% |
|
357.365,00 |
24,24% |
|
376.486,00 |
26,84% |
|
326.632,00 |
25,16% |
m |
|
|
Nomura Real Estate Holdings Inc. Cash Flow Statement
|
30/03/2010 (¥)
|
|
30/03/2011 (¥)
|
|
30/03/2012 (¥)
|
|
30/03/2013 (¥)
|
|
|
Operating CF |
19.266,00 |
|
33.947,00 |
|
43.878,00 |
|
89.295,00 |
|
|
Investing CF |
-24.571,00 |
|
-33.730,00 |
|
7.809,00 |
|
-2.588,00 |
|
|
Financial CF |
13.098,00 |
|
-7.485,00 |
|
-63.296,00 |
|
-94.666,00 |
|
|
Net change CF |
7.793,00 |
|
-7.268,00 |
|
-11.609,00 |
|
-7.959,00 |
|
|
|
|
|
|
|
|
|
|
|
Nomura Real Estate Holdings Inc. Employee Data
|
30/03/2010 (¥)
|
|
30/03/2011 (¥)
|
|
30/03/2012 (¥)
|
|
30/03/2013 (¥)
|
|
|
Number of employees |
5.300,00 |
|
5.300,00 |
|
5.399,00 |
|
5.399,00 |
|
|
Sales per employee |
81,93 |
|
90,75 |
|
83,50 |
|
95,90 |
m |
|
|
|
|
|
|
|
|
|
|
|
Click here for feedback
|
|
