Nomura Real Estate Holdings Inc
TSE:3231

Watchlist Manager
Nomura Real Estate Holdings Inc Logo
Nomura Real Estate Holdings Inc
TSE:3231
Watchlist
Price: 3 716 JPY -1.62% Market Closed
Market Cap: 646.8B JPY
Have any thoughts about
Nomura Real Estate Holdings Inc?
Write Note

Income Statement

Earnings Waterfall
Nomura Real Estate Holdings Inc

Revenue
747.7B JPY
Cost of Revenue
-489.7B JPY
Gross Profit
258B JPY
Operating Expenses
-138.9B JPY
Operating Income
119.1B JPY
Other Expenses
-41.4B JPY
Net Income
77.7B JPY

Income Statement
Nomura Real Estate Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
523 146
N/A
493 585
-6%
567 159
+15%
555 407
-2%
616 990
+11%
595 333
-4%
569 545
-4%
546 133
-4%
524 818
-4%
557 785
+6%
569 680
+2%
623 354
+9%
594 547
-5%
610 343
+3%
623 762
+2%
610 516
-2%
582 075
-5%
564 967
-3%
668 510
+18%
662 055
-1%
684 167
+3%
649 213
-5%
676 495
+4%
700 533
+4%
653 415
-7%
718 296
+10%
580 660
-19%
590 718
+2%
613 851
+4%
568 303
-7%
645 049
+14%
698 226
+8%
702 679
+1%
706 635
+1%
654 735
-7%
664 380
+1%
708 297
+7%
750 490
+6%
734 715
-2%
726 264
-1%
747 740
+3%
Gross Profit
Cost of Revenue
(368 732)
(350 480)
(405 107)
(395 767)
(437 697)
(415 549)
(391 571)
(370 517)
(355 455)
(381 267)
(392 438)
(433 686)
(413 070)
(426 165)
(441 708)
(432 369)
(410 376)
(398 583)
(479 797)
(481 140)
(498 113)
(468 649)
(482 772)
(494 754)
(457 720)
(505 466)
(397 602)
(392 807)
(410 827)
(379 865)
(439 737)
(482 620)
(482 938)
(481 300)
(432 073)
(439 381)
(469 726)
(503 249)
(490 250)
(479 444)
(489 691)
Gross Profit
154 414
N/A
143 105
-7%
162 052
+13%
159 640
-1%
179 293
+12%
179 784
+0%
177 974
-1%
175 616
-1%
169 363
-4%
176 518
+4%
177 242
+0%
189 668
+7%
181 477
-4%
184 178
+1%
182 054
-1%
178 147
-2%
171 699
-4%
166 384
-3%
188 713
+13%
180 915
-4%
186 054
+3%
180 564
-3%
193 723
+7%
205 779
+6%
195 695
-5%
212 830
+9%
183 058
-14%
197 911
+8%
203 024
+3%
188 438
-7%
205 312
+9%
215 606
+5%
219 741
+2%
225 335
+3%
222 662
-1%
224 999
+1%
238 571
+6%
247 241
+4%
244 465
-1%
246 820
+1%
258 049
+5%
Operating Income
Operating Expenses
(87 356)
(86 940)
(90 158)
(89 974)
(95 856)
(95 263)
(97 062)
(98 235)
(97 234)
(99 524)
(99 971)
(104 792)
(103 108)
(104 335)
(105 394)
(103 359)
(103 518)
(104 416)
(109 551)
(113 100)
(113 230)
(110 229)
(111 818)
(112 020)
(111 287)
(111 593)
(106 725)
(108 985)
(110 518)
(110 485)
(114 102)
(118 419)
(120 007)
(121 810)
(123 064)
(124 205)
(126 485)
(130 474)
(132 351)
(142 358)
(138 944)
Selling, General & Administrative
(87 353)
(86 939)
(89 963)
(89 974)
(95 855)
(95 262)
(97 061)
(96 809)
(95 803)
(99 523)
(99 970)
(104 792)
(103 105)
(104 334)
(105 393)
(103 357)
(103 519)
(104 414)
(109 549)
(110 274)
(111 223)
(110 228)
(111 775)
(112 018)
(111 286)
(111 591)
(106 724)
(108 983)
(110 517)
(110 485)
(114 101)
(117 600)
(120 006)
(121 810)
(123 064)
(124 205)
(126 484)
(130 473)
(132 349)
(134 992)
(138 942)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(42)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(3)
(1)
(195)
0
(1)
(1)
(1)
(1 426)
(1 431)
(1)
(1)
0
(3)
(1)
(1)
(2)
1
0
(2)
(2 826)
(2 007)
(1)
(1)
(2)
0
(2)
(1)
(2)
(1)
0
(1)
(819)
0
0
0
0
(1)
(1)
(2)
(7 366)
(2)
Operating Income
67 058
N/A
56 165
-16%
71 894
+28%
69 666
-3%
83 437
+20%
84 521
+1%
80 912
-4%
77 381
-4%
72 129
-7%
76 994
+7%
77 271
+0%
84 876
+10%
78 369
-8%
79 843
+2%
76 660
-4%
74 788
-2%
68 181
-9%
61 968
-9%
79 162
+28%
67 815
-14%
72 824
+7%
70 335
-3%
81 905
+16%
93 759
+14%
84 408
-10%
101 237
+20%
76 333
-25%
88 926
+16%
92 506
+4%
77 953
-16%
91 210
+17%
97 187
+7%
99 734
+3%
103 525
+4%
99 598
-4%
100 794
+1%
112 086
+11%
116 767
+4%
112 114
-4%
104 462
-7%
119 105
+14%
Pre-Tax Income
Interest Income Expense
(8 617)
(8 640)
(7 661)
(7 324)
(6 467)
(5 982)
(6 723)
(6 549)
(7 282)
(7 279)
(7 152)
(7 130)
(7 013)
(7 117)
(6 734)
(7 074)
(7 421)
(7 710)
(8 473)
(8 305)
(8 189)
(8 195)
(8 165)
(8 387)
(8 542)
(8 945)
(9 367)
(9 506)
(9 559)
(9 330)
(7 763)
(6 273)
(4 718)
(3 688)
(5 184)
(7 527)
(10 413)
(11 147)
(12 844)
(13 392)
(13 655)
Non-Reccuring Items
(19 654)
(12 835)
(5 829)
(6 109)
(2 345)
(3 300)
(1 705)
0
0
(601)
(591)
(841)
(847)
(4 322)
(4 077)
(4 918)
(5 733)
(2 133)
(3 916)
0
0
(2 245)
(381)
(2 096)
(1 583)
(1 516)
(3 145)
(1 993)
(2 506)
(2 950)
(1 505)
0
(9 078)
(9 874)
(12 905)
(13 119)
(10 975)
(9 878)
(7 578)
0
(2 183)
Gain/Loss on Disposition of Assets
236
198
0
0
0
0
0
653
945
945
946
0
0
0
3 311
0
0
3 311
0
0
393
393
393
484
100
96
96
0
15
19
19
0
6 729
6 873
6 873
0
0
0
5 983
0
0
Total Other Income
(786)
(240)
(346)
(1 195)
(1 409)
(1 292)
(1 510)
(1 209)
(1 030)
(1 201)
(1 167)
(780)
(1 197)
(1 201)
(1 438)
1 950
2 210
(1 183)
(1 366)
(1 373)
(1 016)
(1 006)
(662)
(997)
(1 305)
(1 318)
(1 097)
(1 170)
(1 406)
(1 551)
(909)
(692)
(555)
(273)
(294)
6 888
160
(59)
(1 022)
4 048
3 818
Pre-Tax Income
38 237
N/A
34 648
-9%
58 058
+68%
55 038
-5%
73 216
+33%
73 947
+1%
70 974
-4%
70 276
-1%
64 762
-8%
68 858
+6%
69 307
+1%
76 125
+10%
69 313
-9%
67 204
-3%
67 722
+1%
64 746
-4%
57 237
-12%
54 253
-5%
65 407
+21%
58 137
-11%
64 012
+10%
59 282
-7%
73 090
+23%
82 763
+13%
73 078
-12%
89 554
+23%
62 820
-30%
76 257
+21%
79 050
+4%
64 141
-19%
81 052
+26%
90 222
+11%
92 112
+2%
96 563
+5%
88 088
-9%
87 036
-1%
90 858
+4%
95 683
+5%
96 653
+1%
95 118
-2%
107 085
+13%
Net Income
Tax Provision
(16 292)
(14 167)
(15 405)
(13 955)
(19 408)
(19 522)
(21 817)
(21 358)
(19 224)
(20 215)
(21 780)
(23 819)
(21 787)
(21 280)
(21 055)
(20 162)
(17 672)
(14 556)
(18 877)
(16 076)
(17 938)
(18 562)
(23 454)
(27 540)
(24 284)
(29 180)
(20 593)
(24 184)
(25 256)
(20 997)
(25 671)
(26 505)
(26 344)
(27 011)
(23 387)
(24 942)
(27 213)
(28 843)
(28 469)
(26 858)
(29 260)
Income from Continuing Operations
21 945
20 481
42 653
41 083
53 808
54 425
49 157
48 918
45 538
48 643
47 527
52 306
47 526
45 924
46 667
44 584
39 565
39 697
46 530
42 061
46 074
40 720
49 636
55 223
48 794
60 374
42 227
52 073
53 794
43 144
55 381
63 717
65 768
69 552
64 701
62 094
63 645
66 840
68 184
68 260
77 825
Income to Minority Interest
(971)
(2 098)
(4 211)
(4 192)
(4 583)
(4 229)
(1 975)
(1 378)
(708)
(706)
(521)
(521)
(521)
(614)
(636)
(632)
(647)
(589)
(655)
(736)
(732)
(749)
(749)
(478)
(346)
(187)
(28)
(100)
(112)
(48)
(68)
(77)
(93)
(180)
(180)
(187)
(43)
(12)
(19)
4
(101)
Net Income (Common)
20 975
N/A
18 383
-12%
38 441
+109%
36 890
-4%
49 225
+33%
50 196
+2%
47 182
-6%
47 539
+1%
44 830
-6%
47 936
+7%
47 005
-2%
51 784
+10%
47 004
-9%
45 309
-4%
46 029
+2%
43 949
-5%
38 916
-11%
39 106
+0%
45 873
+17%
41 325
-10%
45 339
+10%
39 969
-12%
48 886
+22%
54 744
+12%
48 448
-12%
60 186
+24%
42 198
-30%
51 971
+23%
53 681
+3%
43 095
-20%
55 312
+28%
63 639
+15%
65 673
+3%
69 372
+6%
64 520
-7%
61 905
-4%
63 602
+3%
66 826
+5%
68 164
+2%
68 264
+0%
77 722
+14%
EPS (Diluted)
109.81
N/A
95.24
-13%
200.55
+111%
192.13
-4%
256.38
+33%
261.43
+2%
245.4
-6%
247.59
+1%
232.27
-6%
248.37
+7%
244.06
-2%
268.31
+10%
243.54
-9%
235.98
-3%
239.52
+2%
232.53
-3%
205.9
-11%
209.27
+2%
244.54
+17%
223.09
-9%
246.19
+10%
217.89
-11%
265.88
+22%
300.47
+13%
265.89
-12%
330.29
+24%
231.73
-30%
287.07
+24%
296.99
+3%
239.2
-19%
306.89
+28%
357.08
+16%
368.77
+3%
392.22
+6%
364.35
-7%
355.36
-2%
364.28
+3%
383.51
+5%
391.57
+2%
394.74
+1%
448.88
+14%

See Also

Discover More