Nippon Prologis REIT Ratios and Metrics

Market cap in millions JPY. Fiscal year is December - November.

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	Current	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	May '25 May 13, 2025	Nov '24 Nov 30, 2024	May '24 May 31, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	2016 - 2020
Market Capitalization	663,618	670,264	735,843	796,028	901,243	953,994	Upgrade
Market Cap Growth	-15.80%	-8.91%	-7.56%	-11.67%	-5.53%	18.13%	Upgrade
Enterprise Value	962,214	971,903	1,043,116	1,085,994	1,182,837	1,211,389	Upgrade
Last Close Price	235600.00	236100.00	253708.76	268825.13	312432.54	332478.97	Upgrade
PE Ratio	26.61	26.66	29.59	33.93	40.30	43.35	Upgrade
PS Ratio	10.80	10.91	12.07	13.41	16.57	18.77	Upgrade
PB Ratio	1.30	1.32	1.44	1.55	1.93	2.17	Upgrade
P/OCF Ratio	16.38	16.55	16.61	21.88	25.17	20.02	Upgrade
EV/Sales Ratio	15.66	15.82	17.11	18.30	21.75	23.84	Upgrade
EV/EBITDA Ratio	23.00	23.22	25.03	27.13	31.92	34.15	Upgrade
EV/EBIT Ratio	35.12	35.47	38.24	41.92	49.30	51.56	Upgrade
Debt / Equity Ratio	0.66	0.66	0.65	0.65	0.65	0.64	Upgrade
Debt / EBITDA Ratio	7.96	7.96	8.00	8.33	8.20	7.96	Upgrade
Asset Turnover	0.07	0.07	0.07	0.07	0.07	0.07	Upgrade
Quick Ratio	0.81	0.81	0.69	0.63	0.81	0.86	Upgrade
Current Ratio	0.98	0.98	0.84	0.81	0.98	1.01	Upgrade
Return on Equity (ROE)	4.92%	4.92%	4.98%	4.79%	4.94%	5.22%	Upgrade
Return on Assets (ROA)	1.95%	1.95%	1.99%	1.92%	1.93%	2.03%	Upgrade
Return on Capital (ROIC)	2.03%	2.03%	2.07%	2.00%	2.01%	2.12%	Upgrade
Earnings Yield	3.79%	3.75%	3.38%	2.95%	2.48%	2.31%	Upgrade
Dividend Yield	4.66%	-	4.05%	-	-	-	Upgrade
Payout Ratio	116.09%	116.09%	112.66%	113.97%	115.65%	113.71%	Upgrade
Buyback Yield / Dilution	-1.72%	-0.01%	-1.71%	-4.62%	-3.33%	-5.55%	Upgrade
Total Shareholder Return	2.94%	-0.01%	2.34%	-4.62%	-3.33%	-5.55%	Upgrade

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.