Stock NMR NOMURA HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nomura Holdings, Inc. Nyse

Equities

NMR

US65535H2085

Investment Banking & Brokerage Services

Real-time Estimate Cboe BZX
Other stock markets
 09:52:45 28/06/2024 pm IST 		5-day change 1st Jan Change
5.775 USD +0.61% Intraday chart for Nomura Holdings, Inc. +3.12% +28.27%
27/06 Nomura aims to raise $1.5 bln in dollar bond issue, sources say RE
06/06 Tranche Update on Nomura Holdings, Inc.'s Equity Buyback Plan announced on January 31, 2024. CI

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 13,90,449 17,78,673 15,54,416 15,30,541 29,30,878 27,23,879 - -
Enterprise Value (EV) 1 13,90,449 17,78,673 15,54,416 15,30,541 29,30,878 27,23,879 27,23,879 27,23,879
P/E ratio 6.76 x 11.6 x 11 x 16.5 x 17.8 x 12 x 11.2 x 11 x
Yield 4.37% 6.02% 4.27% 3.34% 2.35% 3.37% 3.59% 3.65%
Capitalization / Revenue 1.08 x 1.1 x 1.14 x 1.15 x 0.7 x 1.67 x 1.65 x 1.63 x
EV / Revenue 1.08 x 1.1 x 1.14 x 1.15 x 0.7 x 1.67 x 1.65 x 1.63 x
EV / EBITDA - - - - - - - -
EV / FCF -5,05,25,024 x 27,14,396 x - -21,71,371 x - - - -
FCF Yield -0% 0% - -0% - - - -
Price to Book 0.52 x 0.66 x 0.53 x 0.49 x 0.87 x 0.78 x 0.75 x 0.72 x
Nbr of stocks (in thousands) 30,37,240 30,59,293 30,17,111 30,02,827 29,98,034 29,54,316 - -
Reference price 2 457.8 581.4 515.2 509.7 977.6 914.0 914.0 914.0
Announcement Date 08/05/20 27/04/21 26/04/22 26/04/23 26/04/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 12,87,800 16,17,235 13,63,890 13,35,577 41,57,294 16,28,942 16,54,567 16,66,691
EBITDA - - - - - - - -
EBIT 1 2,48,261 2,30,671 2,26,623 1,49,474 2,73,850 3,82,606 4,29,071 4,25,833
Operating Margin 19.28% 14.26% 16.62% 11.19% 6.59% 23.49% 25.93% 25.55%
Earnings before Tax (EBT) 1 2,48,300 2,30,671 2,26,623 1,49,474 2,73,850 3,27,881 3,45,520 3,50,321
Net income 1 2,17,000 1,53,116 1,42,996 92,786 1,65,863 2,25,434 2,38,092 2,41,176
Net margin 16.85% 9.47% 10.48% 6.95% 3.99% 13.84% 14.39% 14.47%
EPS 2 67.76 50.11 46.68 30.86 54.97 76.33 81.44 83.45
Free Cash Flow -27,520 6,55,274 - -7,04,873 - - - -
FCF margin -2.14% 40.52% - -52.78% - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - 427.96% - - - - - -
Dividend per Share 2 20.00 35.00 22.00 17.00 23.00 30.80 32.80 33.40
Announcement Date 08/05/20 27/04/21 26/04/22 26/04/23 26/04/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2021 S2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3
Net sales 1 - 9,33,391 - 7,84,381 3,50,965 3,40,784 - 2,99,028 3,17,958 - 3,93,658 3,24,933 - 3,48,913 15,57,140 19,06,053 4,00,200
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 - 2,65,438 - 97,000 80,100 - - 11,733 - 43,217 83,566 - - 46,310 - 1,03,045 78,711
Operating Margin - 28.44% - 12.37% 22.82% - - 3.92% - - 21.23% - - 13.27% - 5.41% 19.67%
Earnings before Tax (EBT) 1 - 2,65,438 - 97,000 80,100 49,523 - 11,733 31,484 43,217 83,566 22,691 - 46,310 56,735 1,03,045 78,700
Net income 1 - 2,10,158 - 51,700 60,333 30,963 - 1,696 16,771 18,467 66,944 7,375 - 23,331 35,232 58,563 50,550
Net margin - 22.52% - 6.59% 17.19% 9.09% - 0.57% 5.27% - 17.01% 2.27% - 6.69% 2.26% 3.07% 12.63%
EPS 2 - 68.87 - 16.76 19.66 10.28 - 0.5600 5.570 6.130 22.27 2.460 - 7.710 11.63 19.34 16.74
Dividend per Share 5.000 20.00 15.00 8.000 - 14.00 14.00 - 5.000 5.000 - 12.00 12.00 - 8.000 8.000 -
Announcement Date 08/05/20 28/10/20 27/04/21 29/10/21 01/02/22 26/04/22 26/04/22 03/08/22 02/11/22 02/11/22 01/02/23 26/04/23 26/04/23 01/08/23 27/10/23 27/10/23 31/01/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow -27,520 6,55,274 - -7,04,873 - - - -
ROE (net income / shareholders' equity) 8.2% 5.7% 5.1% 3.1% 5.1% 6.68% 6.9% 6.76%
ROA (Net income/ Total Assets) 0.58% - - - 0.53% 0.4% 0.3% 0.2%
Assets 1 3,71,35,279 - - - 3,11,67,296 5,63,58,403 7,93,64,054 12,05,88,089
Book Value Per Share 2 873.0 880.0 966.0 1,048 1,128 1,171 1,220 1,276
Cash Flow per Share 87.60 71.00 66.10 51.30 75.30 - - -
Capex 11,577 10,496 8,770 10,053 - - - -
Capex / Sales 0.9% 0.65% 0.64% 0.75% - - - -
Announcement Date 08/05/20 27/04/21 26/04/22 26/04/23 26/04/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nomura Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
914 JPY
Average target price
925.2 JPY
Spread / Average Target
+1.23%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Investment Banking & Brokerage Services

1st Jan change Capi.
MORGAN STANLEY Stock Morgan Stanley
+3.57% 156B
THE GOLDMAN SACHS GROUP, INC. Stock The Goldman Sachs Group, Inc.
+17.60% 152B
CHARLES SCHWAB Stock Charles Schwab
+7.33% 134B
CITIGROUP INC. Stock Citigroup Inc.
+21.87% 117B
CITIC SECURITIES COMPANY LIMITED Stock CITIC Securities Company Limited
-10.51% 34.78B
RAYMOND JAMES FINANCIAL, INC. Stock Raymond James Financial, Inc.
+10.22% 25.2B
LPL FINANCIAL HOLDINGS INC. Stock LPL Financial Holdings Inc.
+21.79% 20.65B
CSC FINANCIAL CO., LTD. Stock CSC Financial Co., Ltd.
-16.09% 18.71B
CHINA MERCHANTS SECURITIES CO., LTD. Stock China Merchants Securities Co., Ltd.
+1.98% 15.51B
Other Investment Banking & Brokerage Services
  1. Stock Market
  2. Equities
  3. 8604 Stock
  4. NMR Stock
  5. Financials Nomura Holdings, Inc.