Loading…
← CockpitCompetitor Analysis › 3231.T Nomura Real Estate Holdings, Inc.Open in the cockpit ↗

Nomura Real Estate Holdings, Inc.3231.TCompetitor analysis, valuation and peers

Japan · JPY·Real Estate›Real Estate Development

Develops residential condominiums under the Proud brand and commercial real estate in Japan.

≈ A smaller Toll Brothers/Mitsui FudosanMomentum neutral 50
Mkt cap
$5.17B
US dollars, full cap
Free float
56%
of shares outstanding
$/day
$27.5M
20-day average traded
Fwd P/E
8.8×
forward earnings
ROIC−WACC
n/a
WACC 5.0%
Hurdle
n/a
no reverse DCF
Next earnings
83 days
28 Jan 2027
Close · JPY¥890
1D-5.7%
1W+3.0%
1M+5.2%
3M-1.1%
6M-12.5%
YTD-8.0%
1Y-5.0%
ATR %2.3%
52w lowhigh23.7% off high

What Nomura Real Estate does

Develops residential condominiums under the Proud brand and commercial real estate in Japan.

Earns most from selling condominiums, recognised when buyers take handover, so earnings arrive in lumps tied to completion schedules. Rent from offices and logistics warehouses it develops adds steadier income, along with fees for managing and brokering property.

In one line: A smaller Toll Brothers/Mitsui Fudosan.

Products and services

  • Proud-brand condominiums
  • Office/commercial development
  • Logistics real estate

Customers

  • Japanese condo buyers
  • Corporate office tenants

Where it sits in the supply chain

  • Real estate
  • Real estate development
  • Residential condos, office, logistics…

What could go right

  • Tokyo condo demand growth

What could go wrong

  • Interest rate sensitivity on mortgages

Moat: narrow (brand, scale). Proud brand recognition in premium condos built from Nomura Group heritage.

Headquarters: Tokyo, Japan · Founded: 1957 · Employees: 9,043

Named competitors

Nomura Real Estate at a glance

Size Nomura Real Estate (3231.T) is a Japan Real Estate company (Real Estate Development) with a market value of $5.17B, the 237th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥890 on 6 Nov 2026.

Performance Over six months the shares fell 12.5%, against -6.5% for the median peer and +1.8% for the Japan market (cap-weighted) — 7th lowest of 21 in its peer set.

Growth Revenue grew 19.3% over the last twelve months (peer median +5.0%); the operating margin is 13.8% (peer median 21.0%).

Valuation It trades at 8.8× forward earnings against a peer median of 14.0× (3rd cheapest of 18).

Next results Next results expected around 28 Jan 2027 (exchange calendar; dates can move).

Relative performance

9010011 May 202611 Aug 20266 Nov 2026Peer median 933231.T 89
Six months, rebased to 100: Nomura Real Estate against the median of its 20 peers (local-currency closes).

Nomura Real Estate financials

Reported figures in JPY; fiscal year ends 2026-03-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
Revenue¥923B¥943B¥758B¥735B¥655B
Revenue growth—+24%+3%+12%—
Gross profit¥297B¥303B¥267B¥244B¥223B
EBITDA¥156B¥168B¥140B¥133B¥120B
Net income¥78.8B¥82.9B¥74.8B¥68.2B¥64.5B
Free cash flown/a¥3.40B-¥251B¥19.5B-¥89.0B
Capital expendituren/a¥69.2B¥167B¥66.0B¥44.1B
Total debt¥1.71T¥1.60T¥1.55T¥1.19T¥1.12T

Quarterly statements and history in the cockpit →

Nomura Real Estate competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-20%0%+20%-20%0%+20%C09U14024722026006633289600895HHHGODREJPROPCAST0101LEGMTH002244601155NRP600641BALD-BFSV3231.T6-month return →1-month return →
Up and to the right = strong over both horizons. Nomura Real Estate is the large dot.

Fundamentals: revenue growth against valuation

0%+50%10×20×30×C09U146006633289600895HHHGODREJPROPCAST0101LEG8804002244601155FSV3231.TRevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Nomura Real Estate is the large dot.

Nomura Real Estate competitors and peer comparison

Head to head with its named competitors (3231.T vs 8801.T vs 8830.T vs 3289.T)
CompanyMarket cap6M returnRevenue growthOp. marginForward P/EReq g
Nomura Real Estate 3231.T$5.17B-12%+19%14%8.8×n/a
Mitsui Fudosan 8801.T$27.4B-5%-10%14%14.9×n/a
Sumitomo Realty & Development C 8830.T$18.8B-34%+5%29%12.8×n/a
Tokyu Fudosan Holdings Corporat 3289.T$5.69B-7%+6%14%8.6×n/a

How Nomura Real Estate compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Nomura Real Estate against its 20 peers (data as of 6 Nov 2026)
Measure3231.TPeer medianRank in peer set
1-month return+5.2%+2.8%8th highest of 21
6-month return-12.5%-6.5%7th lowest of 21
Distance from 52-week high-23.7%-27.0%9th highest of 21
Revenue growth (TTM)+19.3%+5.0%6th highest of 21
Operating margin13.8%21.0%7th lowest of 21
Forward P/E8.8×14.0×3rd cheapest of 18

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
Nomura Real Estate 3231.TJapan$5.17B-12%+19%14%8.8×n/an/a
City Developments C09.SISingapore$5.13B-11%+36%14%14.1×n/an/a
UOL U14.SISingapore$5.23B-23%+2%25%13.8×n/an/a
Tsim Sha Tsui Properties 0247.HKHong Kong$5.24B-20%+15%34%n/an/an/a
China Vanke 2202.HKHong Kong$5.28B-30%-35%-27%n/an/an/a
Shanghai Lujiazui Finance & Trade Zone Development 600663.SSChina$4.81B-10%-21%21%14.0×n/an/a
Tokyu Fudosan Holdings Corporat 3289.TJapan$5.69B-7%+6%14%8.6×n/an/a
Shanghai Zhangjiang Hi-Tech Park Development 600895.SSChina$5.71B-33%+89%26%36.4×n/an/a
Howard Hughes HHHUnited States$4.64B+18%+32%15%29.6×n/an/a
Godrej Properties GODREJPROP.NSIndia$5.77B-4%+17%21%24.5×n/an/a
Castellum CAST.STSweden$5.94B+10%-3%67%16.1×n/an/a
Hang Lung Ppt 0101.HKHong Kong$4.40B-29%+10%53%11.8×n/an/a
LEG Immobilien LEG.DEGermany$4.39B-11%+1%34%8.1×n/an/a
Meritage Homes MTHUnited States$4.38B+4%-15%7%16.2×n/an/a
Tokyo Tatemono 8804.TJapan$4.37B-6%+17%22%10.3×n/an/a
Hangzhou Binjiang Real Estate 002244.SZChina$4.27B-2%-35%6%12.8×n/an/a
Seazen 601155.SSChina$4.23B-15%-39%14%31.9×n/an/a
NEPI Rockcastle NRP.ASNetherlands$6.34B+9%+20%62%12.1×n/an/a
Shanghai Vital Deeptech 600641.SSChina$4.20B+14%+94%-27%n/an/an/a
Fastighets AB Balder BALD-B.STSweden$6.43B-2%+4%66%12.2×n/an/a
FirstService FSV.TOCanada$6.46B+18%+3%6%23.6×n/an/a

Questions

Who are Nomura Real Estate's main competitors?
Named competitors: Mitsui Fudosan (8801.T), Sumitomo Realty & Development (8830.T), Tokyu Fudosan Holdings (3289.T). The cockpit's measured peer set (industry) also includes City Developments (C09.SI), UOL (U14.SI), Tsim Sha Tsui Properties (0247.HK), China Vanke (2202.HK), Shanghai Lujiazui Finance & Trade Zone Development (600663.SS), Tokyu Fudosan Holdings Corporat (3289.T).
Is Nomura Real Estate expensive compared with its peers?
On forward p/e it trades at 8.8× against a peer median of 14.0×, 3rd cheapest of 18 in its peer set.
How has Nomura Real Estate stock performed?
Over six months to 6 Nov 2026 the shares returned -12.5% against -6.5% for the median peer; over one year -5.0%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.