Wall Street Experts
ver. ZuMIgo(08/25)
Nippon Prologis REIT, Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 101 254
EBIT TTM (mln): 43 992
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
Rok finansowy |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
13,679 |
26,130 |
28,576 |
30,506 |
40,540 |
38,162 |
41,452 |
46,266 |
49,965 |
54,384 |
59,353 |
Przychód Δ r/r |
0.0% |
91.0% |
9.4% |
6.8% |
32.9% |
-5.9% |
8.6% |
11.6% |
8.0% |
8.8% |
9.1% |
Marża brutto |
65.4% |
58.6% |
57.8% |
58.6% |
64.6% |
57.0% |
56.1% |
56.6% |
55.9% |
44.5% |
44.0% |
EBIT (mln) |
7,584 |
12,896 |
13,903 |
15,001 |
23,252 |
18,183 |
19,388 |
21,858 |
23,288 |
23,992 |
25,904 |
EBIT Δ r/r |
0.0% |
70.0% |
7.8% |
7.9% |
55.0% |
-21.8% |
6.6% |
12.7% |
6.5% |
3.0% |
8.0% |
EBIT (%) |
55.4% |
49.4% |
48.7% |
49.2% |
57.4% |
47.6% |
46.8% |
47.2% |
46.6% |
44.1% |
43.6% |
Koszty finansowe (mln) |
816 |
1,743 |
1,663 |
1,595 |
1,180 |
918 |
1,010 |
1,171 |
1,308 |
1,955 |
2,228 |
EBITDA (mln) |
9,844 |
17,813 |
19,320 |
21,104 |
29,367 |
26,087 |
28,437 |
32,168 |
34,522 |
37,048 |
40,019 |
EBITDA(%) |
72.0% |
68.2% |
67.6% |
69.2% |
72.4% |
68.4% |
68.6% |
69.5% |
69.1% |
68.1% |
67.4% |
Podatek (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
Zysk Netto (mln) |
5,976 |
10,660 |
11,775 |
13,035 |
18,424 |
16,785 |
17,925 |
19,946 |
21,615 |
22,366 |
23,461 |
Zysk netto Δ r/r |
0.0% |
78.4% |
10.5% |
10.7% |
41.3% |
-8.9% |
6.8% |
11.3% |
8.4% |
3.5% |
4.9% |
Zysk netto (%) |
43.7% |
40.8% |
41.2% |
42.7% |
45.4% |
44.0% |
43.2% |
43.1% |
43.3% |
41.1% |
39.5% |
EPS |
6471.99 |
6676.04 |
6803.52 |
7202.13 |
9447.79 |
7808.23 |
7933.9 |
8154.38 |
8438.56 |
8383.74 |
8401.69 |
EPS (rozwodnione) |
6189.4 |
6675.0 |
6803.0 |
7198.0 |
9447.79 |
7808.23 |
7933.9 |
6568.0 |
8371.79 |
8383.74 |
8401.69 |
Ilośc akcji (mln) |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
Ważona ilośc akcji (mln) |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |