NOMURA REAL ESTATE HOLDINGS, INC. Toevoegen aan een lijst
Financiën Nomura Real Estate Holdings, Inc.
Aandelen
3231
JP3762900003
onroerend goed ontwikkeling & transacties
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.426 JPY | +7,22% |
|
+8,99% | +19,33% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 392.481 | 318.431 | 482.544 | 523.065 | 511.255 | 763.982 | - | - |
| Bedrijfswaarde 1 | 1.188.130 | 1.110.030 | 1.419.419 | 1.442.891 | 1.603.740 | 759.263 | 1.941.621 | 1.947.432 |
| K/w-verhouding | 8,64 x | 6,57 x | 11,5 x | 9,53 x | 8,02 x | 11,2 x | 10,8 x | 10,3 x |
| Dividendrendement | 3,53% | 4,56% | 3,1% | 3,32% | 4,1% | 3,18% | 3,49% | 3,77% |
| Marktkapitalisatie/omzet | 0,59 x | 0,47 x | 0,83 x | 0,81 x | 0,78 x | 1,03 x | 0,98 x | 0,95 x |
| Bedrijfswaarde/omzet | 1,78 x | 1,64 x | 2,44 x | 2,24 x | 2,45 x | 1,03 x | 2,49 x | 2,42 x |
| Bedrijfswaarde/EBITDA | 12,1 x | 10,9 x | 14,7 x | 13,1 x | 13,3 x | 5,73 x | 13,9 x | 13,4 x |
| Bedrijfswaarde/FCF | 27,5 x | 42,5 x | -11,9 x | 221 x | -15,2 x | -60,5 x | - | 197 x |
| FCF Yield | 3,64% | 2,35% | -8,4% | 0,45% | -6,59% | -1,65% | - | 0,51% |
| Price to Book | 0,74 x | 0,58 x | 0,83 x | 0,84 x | 0,78 x | 1,1 x | 1,04 x | 0,97 x |
| Aantal aandelen (in duizenden) | 184.697 | 181.442 | 181.067 | 178.338 | 174.490 | 172.612 | - | - |
| Referentieprijs 2 | 2.125 | 1.755 | 2.665 | 2.933 | 2.930 | 4.426 | 4.426 | 4.426 |
| Datum van publicatie | 25-04-19 | 01-05-20 | 27-04-21 | 26-04-22 | 26-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 668.510 | 676.495 | 580.660 | 645.049 | 654.735 | 734.715 | 780.847 | 806.056 |
| EBITDA 1 | 98.363 | 101.710 | 96.354 | 110.299 | 120.191 | 132.559 | 139.856 | 145.464 |
| Bedrijfsresultaat (EBIT) 1 | 79.162 | 81.905 | 76.333 | 91.210 | 99.598 | 112.114 | 116.038 | 118.841 |
| Operationele Marge | 11,84% | 12,11% | 13,15% | 14,14% | 15,21% | 15,26% | 14,86% | 14,74% |
| Resultaat voor belastingen (EBT) 1 | 65.407 | 73.090 | 62.820 | 81.052 | 88.088 | 96.653 | 100.868 | 106.976 |
| Nettowinst (verlies) 1 | 45.873 | 48.886 | 42.198 | 55.312 | 64.520 | 68.164 | 70.231 | 73.702 |
| Nettomarge | 6,86% | 7,23% | 7,27% | 8,57% | 9,85% | 9,28% | 8,99% | 9,14% |
| WPA 2 | 246,0 | 267,2 | 232,5 | 307,8 | 365,3 | 392,3 | 409,9 | 430,9 |
| Free Cash Flow 1 | 43.265 | 26.128 | -119.293 | 6.516 | -105.705 | -31.972 | - | 9.900 |
| FCF-marge | 6,47% | 3,86% | -20,54% | 1,01% | -16,14% | -4,29% | - | 1,23% |
| Kasstroomconversie (ebitda) | 43,99% | 25,69% | - | 5,91% | - | - | - | 6,81% |
| Kasstroomconversie (nettowinst) | 94,31% | 53,45% | - | 11,78% | - | - | - | 13,43% |
| Dividend per aandeel 2 | 75,00 | 80,00 | 82,50 | 97,50 | 120,0 | 140,0 | 154,6 | 166,8 |
| Datum van publicatie | 25-04-19 | 01-05-20 | 27-04-21 | 26-04-22 | 26-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 247.015 | 429.480 | 223.935 | 356.725 | 110.582 | 257.126 | 103.878 | 284.045 | 387.923 | 199.721 | 115.035 | 314.756 | 107.834 | 232.145 | 339.979 | 209.366 | 158.952 | 368.318 | 150.027 | 216.370 | 366.397 | 191.349 | 179.860 | 178.756 | 243.139 |
| EBITDA | 31.460 | - | - | - | - | - | - | - | - | 42.278 | - | 58.992 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 21.684 | 60.221 | 24.187 | 52.146 | 9.867 | 40.360 | 8.775 | 42.075 | 50.850 | 37.289 | 11.595 | 48.884 | 12.566 | 38.148 | 50.714 | 38.485 | 22.887 | 61.372 | 17.247 | 33.495 | 50.742 | 30.233 | 24.308 | 24.903 | 37.061 |
| Operationele Marge | 8,78% | 14,02% | 10,8% | 14,62% | 8,92% | 15,7% | 8,45% | 14,81% | 13,11% | 18,67% | 10,08% | 15,53% | 11,65% | 16,43% | 14,92% | 18,38% | 14,4% | 16,66% | 11,5% | 15,48% | 13,85% | 15,8% | 13,52% | 13,93% | 15,24% |
| Resultaat voor belastingen (EBT) 1 | 18.238 | 54.852 | 18.226 | 44.594 | 7.318 | 34.456 | 5.417 | 41.179 | 46.596 | 36.308 | 9.208 | 45.516 | 9.868 | 32.704 | 42.572 | 35.256 | 13.030 | 48.286 | 14.693 | 33.674 | - | 26.000 | 20.000 | 19.000 | 39.000 |
| Nettowinst (verlies) 1 | 12.468 | 36.418 | 12.030 | 30.168 | 4.907 | 23.513 | 3.346 | 28.453 | 31.799 | 26.933 | 6.941 | 33.874 | 7.045 | 23.601 | 30.646 | 24.318 | 8.638 | 32.956 | 10.269 | 24.939 | 35.208 | 18.000 | 14.000 | 13.000 | 26.000 |
| Nettomarge | 5,05% | 8,48% | 5,37% | 8,46% | 4,44% | 9,14% | 3,22% | 10,02% | 8,2% | 13,49% | 6,03% | 10,76% | 6,53% | 10,17% | 9,01% | 11,62% | 5,43% | 8,95% | 6,84% | 11,53% | 9,61% | 9,41% | 7,78% | 7,27% | 10,69% |
| WPA 2 | 67,86 | - | 66,26 | - | 27,27 | 130,4 | 18,72 | 158,7 | - | 151,5 | 39,12 | 190,7 | 40,19 | 134,4 | - | 139,9 | 49,45 | 189,4 | 59,05 | 143,9 | - | 46,76 | 84,82 | 104,6 | 152,2 |
| Dividend per aandeel 2 | 40,00 | - | 40,00 | - | 42,50 | 42,50 | - | 55,00 | - | - | 55,00 | 55,00 | - | 65,00 | - | - | 65,00 | 65,00 | - | 75,00 | - | - | 76,25 | - | 78,75 |
| Datum van publicatie | 28-10-19 | 01-05-20 | 27-10-20 | 27-04-21 | 28-10-21 | 28-10-21 | 27-01-22 | 26-04-22 | 26-04-22 | 28-07-22 | 27-10-22 | 27-10-22 | 26-01-23 | 26-04-23 | 26-04-23 | 27-07-23 | 26-10-23 | 26-10-23 | 31-01-24 | 25-04-24 | 25-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 795.649 | 791.599 | 936.875 | 919.826 | 1.092.485 | 1.168.807 | 1.177.639 | 1.183.451 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 8,089 x | 7,783 x | 9,723 x | 8,339 x | 9,09 x | 8,87 x | 8,42 x | 8,136 x |
| Free Cash Flow 1 | 43.265 | 26.128 | -119.293 | 6.516 | -105.705 | -31.972 | - | 9.900 |
| ROE (netto-inkomsten/eigen vermogen) | 8,9% | 9,1% | 7,4% | 9,2% | 10,1% | 10,1% | 9,99% | 9,87% |
| ROA (netto-inkomsten/totale activa) | 4,04% | 4,1% | 3,54% | 4,17% | 4,53% | 4,5% | 4,53% | 4,3% |
| Totale activa 1 | 1.135.906 | 1.191.002 | 1.190.672 | 1.327.178 | 1.422.825 | 1.513.219 | 1.552.075 | 1.712.635 |
| Nettoactief per aandeel 2 | 2.854 | 3.031 | 3.230 | 3.478 | 3.756 | 4.003 | 4.261 | 4.549 |
| Cashflow per aandeel 2 | 349,0 | 375,0 | 343,0 | 414,0 | 482,0 | 510,0 | 259,0 | 436,0 |
| Capex 1 | 20.824 | 20.363 | 45.575 | 36.618 | 35.140 | 66.059 | 75.392 | 70.043 |
| Capex/omzet | 3,11% | 3,01% | 7,85% | 5,68% | 5,37% | 8,99% | 9,66% | 8,69% |
| Datum van publicatie | 25-04-19 | 01-05-20 | 27-04-21 | 26-04-22 | 26-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
4.426
JPY
Gemiddelde koersdoel
4.420
JPY
Spread / Gemiddelde doel
-0,14%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +19,33% | 4,85 mld. | |
| +36,16% | 27,94 mld. | |
| -13,74% | 26,97 mld. | |
| +25,00% | 26,95 mld. | |
| -0,71% | 25,32 mld. | |
| +44,49% | 22,58 mld. | |
| +2,78% | 19,59 mld. | |
| +1,45% | 19,52 mld. | |
| +28,54% | 16,23 mld. | |
| -14,80% | 14,98 mld. |
- Beurs
- Aandelen
- Koers 3231
- Financiën Nomura Real Estate Holdings, Inc.
