N
Nomura Real Estate Master Fund Inc
TSE:3462
Nomura Real Estate Master Fund Inc
TSE:3462
Price:
160 000
JPY
-0.5%
Market Cap:
¥744B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
N
|
Nomura Real Estate Master Fund Inc
TSE:3462
|
JP |
|
S
|
Sonadezi Long Thanh Shareholding Co
VN:SZL
|
VN |
Income Statement
Earnings Waterfall
Nomura Real Estate Master Fund Inc
Nomura Real Estate Master Fund Inc
Income Statement
Nomura Real Estate Master Fund Inc
Nomura Real Estate Master Fund Inc
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 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
5 024
|
4 972
|
4 978
|
4 983
|
4 962
|
4 853
|
4 728
|
4 626
|
4 519
|
4 407
|
4 360
|
4 372
|
4 424
|
4 457
|
4 605
|
0
|
|
| 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%
|
83 021
-1%
|
84 457
+2%
|
88 199
+4%
|
86 828
-2%
|
|
| 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)
|
(31 762)
|
(32 211)
|
(32 837)
|
(32 760)
|
|
| 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%
|
51 259
-2%
|
52 246
+2%
|
55 362
+6%
|
54 068
-2%
|
|
| 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)
|
(17 137)
|
(17 132)
|
(17 083)
|
(17 169)
|
|
| Selling, General & Administrative |
(342)
|
(333)
|
(345)
|
(353)
|
(357)
|
(356)
|
(359)
|
(367)
|
(366)
|
(359)
|
(356)
|
(360)
|
(355)
|
(352)
|
(345)
|
(337)
|
|
| 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)
|
(16 800)
|
(16 780)
|
(16 738)
|
(16 832)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
109
|
(0)
|
18
|
(0)
|
(0)
|
(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%
|
34 122
-3%
|
35 114
+3%
|
38 278
+9%
|
36 899
-4%
|
|
| 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)
|
(4 423)
|
(4 453)
|
(4 580)
|
(4 810)
|
|
| Non-Reccuring Items |
0
|
(44)
|
2
|
45
|
16
|
16
|
(31)
|
(31)
|
0
|
109
|
0
|
18
|
0
|
0
|
0
|
5
|
|
| Total Other Income |
(19)
|
(57)
|
(93)
|
(130)
|
(109)
|
(55)
|
(4)
|
(3)
|
(1)
|
1
|
4
|
6
|
8
|
(13)
|
(23)
|
(3)
|
|
| 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%
|
29 706
-3%
|
30 648
+3%
|
33 676
+10%
|
32 091
-5%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(5)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
29 705
|
30 647
|
33 675
|
32 090
|
|
| 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%
|
29 705
-3%
|
30 647
+3%
|
33 675
+10%
|
32 090
-5%
|
|
| 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%
|
6 299.86
-3%
|
6 506.4
+3%
|
7 234.42
+11%
|
6 900.24
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
