Cash flow Nomura Holdings, Inc.

Equities

8604

JP3762600009

Investment Banking & Brokerage Services

Delayed Japan Exchange Other stock markets 09:31:18 12/05/2026 am IST			5-day change	1st Jan Change
1,229.00 ^JPY	+0.04%		-1.80%	-5.61%

01/05	Asian Equities Traded in the US as American Depositary Receipts Rise Slightly Higher in Friday Trading; End Week on Flat Note	MT
24/04	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading	MT

fb0606030c9370a7baa86dc581.mdyEtcyvvkDLMJ-QO_vCRoaQACqv46K_c1Titf-QRx4.qrLmhKDj0nmeWq7WTNa7a_fjZECWkcvXHwzT-ZLVIU3K5fKDus7VLLF91g

Published financial data: NOMURA HOLDINGS, INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Interest and Dividend Income, Total	36TCr	28TCr	1,11500Cr	2,62100Cr	2,92800Cr
Interest Expense, Total	22TCr	23TCr	1,15100Cr	2,59500Cr	2,84400Cr
Net Interest Income	14TCr	5.41TCr	-3.65TCr	2.56TCr	8.36TCr
Brokerage Commission	38TCr	33TCr	28TCr	36TCr	41TCr
Trading and Principal Transactions	31TCr	37TCr	56TCr	49TCr	58TCr
Asset Management Fee	23TCr	27TCr	27TCr	31TCr	38TCr
Underwriting & Investment Banking Fee	11TCr	15TCr	11TCr	17TCr	21TCr
Gain (Loss) on Sale of Investments, Total (Rev)	2.68TCr	3.62TCr	1.31TCr	2.15TCr	807.8Cr
Other Revenues, Total	22TCr	15TCr	13TCr	18TCr	22TCr
Revenues Before Provison For Loan Losses	1,40900Cr	1,35700Cr	1,33300Cr	1,56200Cr	1,89200Cr
Total Revenues	1,40900Cr	1,35700Cr	1,33300Cr	1,56200Cr	1,89200Cr
Salaries And Other Employee Benefits	51TCr	53TCr	61TCr	67TCr	73TCr
Cost of Services Provided, Total	38TCr	37TCr	42TCr	45TCr	50TCr
Other Operating Expenses	20TCr	17TCr	16TCr	17TCr	19TCr
Total Operating Expenses	1,08200Cr	1,07400Cr	1,18600Cr	1,28800Cr	1,42100Cr
Operating Income	33TCr	28TCr	15TCr	27TCr	47TCr
Currency Exchange Gains (Loss)	-700Cr	700Cr	300Cr	-	-
EBT, Excl. Unusual Items	32TCr	29TCr	15TCr	27TCr	47TCr
Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) on Sale of Investments	-4.77TCr	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-
Legal Settlements	-4.11TCr	-6.33TCr	-	-	-
EBT, Incl. Unusual Items	23TCr	23TCr	15TCr	27TCr	47TCr
Income Tax Expense	7.03TCr	8.01TCr	5.78TCr	9.66TCr	12TCr
Earnings From Continuing Operations	16TCr	15TCr	9.17TCr	18TCr	35TCr
Net Income to Company	16TCr	15TCr	9.17TCr	18TCr	35TCr
Minority Interest	-728.1Cr	-353.7Cr	111Cr	-1.14TCr	-651.9Cr
Net Income - (IS)	15TCr	14TCr	9.28TCr	17TCr	34TCr
Net Income to Common Incl Extra Items	15TCr	14TCr	9.28TCr	17TCr	34TCr
Net Income to Common Excl. Extra Items	15TCr	14TCr	9.28TCr	17TCr	34TCr
Per Share Items
Net EPS - Basic	50.11	46.68	30.86	54.97	115.3
Basic EPS - Continuing Operations	50.11	46.68	30.86	54.97	115.3
Basic Weighted Average Shares Outstanding	305.55Cr	306.35Cr	300.67Cr	301.71Cr	295.52Cr
Net EPS - Diluted	48.63	45.23	29.74	52.69	111.03
Diluted EPS - Continuing Operations	48.63	45.23	29.74	52.69	111.03
Diluted Weighted Average Shares Outstanding	314.73Cr	315.87Cr	311.43Cr	314.45Cr	306.65Cr
Normalized Basic EPS	62.96	58	31.44	52.96	97.61
Normalized Diluted EPS	61.13	56.25	30.35	50.82	94.07
Dividend Per Share	35	22	17	23	47
Payout Ratio	49.87	49.45	61.71	36.27	33.03
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
Total Revenues (As Reported)	1,61700Cr	1,59400Cr	2,48700Cr	4,15700Cr	4,73700Cr
Effective Tax Rate - (Ratio)	30.46	35.34	38.67	35.29	26.42
Current Domestic Taxes	7.35TCr	6.97TCr	3.51TCr	7.41TCr	8.98TCr
Current Foreign Taxes	1.79TCr	732.3Cr	1.66TCr	2.28TCr	2.33TCr
Total Current Taxes	9.14TCr	7.7TCr	5.17TCr	9.69TCr	11TCr
Deferred Domestic Taxes	-1.96TCr	156.1Cr	1.44TCr	256.6Cr	978.4Cr
Deferred Foreign Taxes	-154.6Cr	154.5Cr	-821.9Cr	-287.8Cr	177.5Cr
Total Deferred Taxes	-2.11TCr	310.6Cr	613.7Cr	-31Cr	1.16TCr
Normalized Net Income	19TCr	18TCr	9.45TCr	16TCr	29TCr
Non-Cash Pension Expense	-4.2Cr	-165.7Cr	-132.5Cr	-76Cr	-22Cr
Supplemental Operating Expense Items
Stock-Based Comp., G&A Exp. (Total)	3.65TCr	3.25TCr	4.68TCr	5.15TCr	4.66TCr
Total Stock-Based Compensation	3.65TCr	3.25TCr	4.68TCr	5.15TCr	4.66TCr

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	3,51000Cr	3,31600Cr	3,82100Cr	4,23900Cr	4,42400Cr
Cash & Securities Segregated	37TCr	43TCr	29TCr	37TCr	45TCr
Securities Purchased Under Agreements To Resell	10,77500Cr	11,87900Cr	13,83400Cr	15,62100Cr	14,00500Cr
Securities Borrowed	5,26400Cr	4,99700Cr	4,28300Cr	5,37400Cr	4,65900Cr
Accounts Receivable, Total	45TCr	42TCr	38TCr	44TCr	40TCr
Other Receivables	3,68800Cr	4,58500Cr	4,82900Cr	6,39500Cr	7,05200Cr
Gross Property Plant And Equipment	86TCr	85TCr	92TCr	98TCr	98TCr
Accumulated Depreciation	-40TCr	-43TCr	-46TCr	-53TCr	-55TCr
Net Property Plant And Equipment	46TCr	42TCr	46TCr	45TCr	44TCr
Goodwill	1.31TCr	1.44TCr	1.76TCr	1.93TCr	1.72TCr
Other Intangibles, Total	1.59TCr	1.56TCr	1.86TCr	1.91TCr	5.61TCr
Investment In Debt and Equity Securities	89TCr	93TCr	78TCr	86TCr	1,03800Cr
Trading Asset Securities, Total	10,08700Cr	10,58700Cr	11,85300Cr	12,64700Cr	13,70600Cr
Other Current Assets, Total	5,88800Cr	4,98100Cr	6,08500Cr	7,46100Cr	9,33700Cr
Deferred Tax Assets Long-Term (Collected)	3.04TCr	1.56TCr	2.26TCr	2.43TCr	2.52TCr
Other Long-Term Assets, Total	1,06500Cr	83TCr	1,08900Cr	1,23300Cr	1,20200Cr
Total Assets	42,51600Cr	43,41200Cr	47,77200Cr	55,14700Cr	56,80200Cr
Liabilities
Accounts Payable, Total	3,22800Cr	3,16000Cr	3,16000Cr	4,13400Cr	4,14300Cr
Accrued Expenses, Total	42TCr	46TCr	48TCr	60TCr	54TCr
Short-Term Borrowings	17,60400Cr	16,85900Cr	18,79200Cr	22,00500Cr	21,35200Cr
Current Portion of Long-Term Debt	-	-	62TCr	1,14600Cr	-
Current Portion of Leases	4.24TCr	4.45TCr	4.45TCr	4.71TCr	4.77TCr
Long-Term Debt	8,36800Cr	9,65500Cr	10,11400Cr	11,69900Cr	13,76700Cr
Long-Term Leases	16TCr	15TCr	15TCr	14TCr	13TCr
Current Income Taxes Payable	6.03TCr	3.42TCr	4.23TCr	8.16TCr	8.84TCr
Deferred Tax Liability Current	-	-	-	-	11TCr
Other Current Liabilities - (Brok / FS / Ins. / REIT Template)	7,97800Cr	7,98500Cr	8,54900Cr	8,94400Cr	9,41100Cr
Deferred Tax Liability Non-Current	-	-	-	8.53TCr	-
Other Non Current Liabilities	1,89000Cr	2,09100Cr	2,59800Cr	2,81700Cr	3,63500Cr
Total Liabilities	39,76000Cr	40,43900Cr	44,54800Cr	51,69900Cr	53,22100Cr
Common Stock, Total	59TCr	59TCr	59TCr	59TCr	59TCr
Additional Paid In Capital	70TCr	70TCr	71TCr	71TCr	70TCr
Retained Earnings	1,53400Cr	1,60700Cr	1,64700Cr	1,70600Cr	1,86700Cr
Treasury Stock	-9.12TCr	-11TCr	-12TCr	-12TCr	-14TCr
Comprehensive Income and Other	-3.81TCr	13TCr	32TCr	46TCr	45TCr
Total Common Equity	2,69500Cr	2,91500Cr	3,14900Cr	3,35000Cr	3,47100Cr
Minority Interest	6.15TCr	5.82TCr	7.56TCr	9.83TCr	11TCr
Total Equity	2,75600Cr	2,97300Cr	3,22400Cr	3,44900Cr	3,58100Cr
Total Liabilities And Equity	42,51600Cr	43,41200Cr	47,77200Cr	55,14700Cr	56,80200Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	306.32Cr	301.78Cr	304.82Cr	295.89Cr	297.84Cr
ECS Total Common Shares Outstanding	306.32Cr	301.78Cr	300.37Cr	297.08Cr	295.62Cr
Book Value / Share	879.79	965.8	1.05T	1.13T	1.17T
Tangible Book Value	2,66600Cr	2,88500Cr	3,11200Cr	3,31200Cr	3,39800Cr
Tangible Book Value Per Share	870.31	955.86	1.04T	1.11T	1.15T
Total Debt	26,17900Cr	26,71200Cr	29,72000Cr	35,04000Cr	35,29300Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	6.11TCr	6.16TCr	4.57TCr	2.56TCr	966.4Cr
Net Debt	-3,83100Cr	-4,49500Cr	-4,36300Cr	-3,21100Cr	-1,94900Cr
Equity Method Investments, Total	36TCr	36TCr	40TCr	45TCr	50TCr
Full Time Employees	26.4T	26.58T	26.78T	26.85T	27.24T
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	15TCr	14TCr	9.28TCr	17TCr	34TCr
Depreciation, Depletion & Amortization	6.38TCr	5.95TCr	6.14TCr	6.13TCr	6.17TCr
Amortization of Goodwill and Intangible Assets - (CF)	229.6Cr	171.7Cr	158.9Cr	247.9Cr	255.2Cr
Total Depreciation, Depletion & Amortization	6.61TCr	6.12TCr	6.3TCr	6.38TCr	6.42TCr
(Gain) Loss On Sale of Asset - (CF)	-1.96TCr	-8.29TCr	-2.35TCr	170.2Cr	213.9Cr
(Gain) Loss on Sale of Investments - (CF)	-1.41TCr	-544.6Cr	142.6Cr	-961.2Cr	-44Cr
Total Asset Writedown	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	-1.57TCr	-2.02TCr	-3.41TCr	-3.11TCr	-3.46TCr
Stock-Based Compensation (CF)	2.83TCr	2.79TCr	3.52TCr	3.56TCr	3.86TCr
Provision and Write-off of Bad Debts	-	-	-	1.39TCr	-106Cr
Change in Trading Asset Securities	1,46800Cr	1,25400Cr	-1,57700Cr	-39TCr	-3,02600Cr
Change in Accounts Payable	-3.4TCr	-25TCr	-14TCr	71TCr	-1.67TCr
Change In Income Taxes	5.57TCr	-3.76TCr	-4.26TCr	7.09TCr	1.92TCr
Change in Other Net Operating Assets (Collected)	-1,02600Cr	-2,36400Cr	92TCr	-68TCr	1,91200Cr
Other Operating Activities	396.1Cr	-9.72TCr	-27TCr	18TCr	2.4TCr
Cash from Operations	67TCr	-1,36900Cr	-97TCr	13TCr	-68TCr
Capital Expenditure	-12TCr	-11TCr	-17TCr	-15TCr	-19TCr
Sale of Property, Plant, and Equipment	4.96TCr	9.5TCr	6.36TCr	11TCr	13TCr
Cash Acquisitions	-1.12TCr	-	-	-46Cr	-
Divestitures	-	-	1.7TCr	-	814.1Cr
Investment in Marketable and Equity Securities, Total	3.57TCr	5.46TCr	21TCr	-6.28TCr	-28TCr
Net (Increase) Decrease in Loans Originated / Sold - Investing	-8.34TCr	-11TCr	-8.46TCr	-79TCr	-54TCr
Other Investing Activities, Total	-995.8Cr	2.93TCr	94Cr	91Cr	1.62TCr
Cash from Investing	-14TCr	-4.53TCr	3.89TCr	-89TCr	-85TCr
Short Term Debt Issued, Total	-	-	-	1,96500Cr	1,85000Cr
Long-Term Debt Issued, Total	2,06800Cr	3,89500Cr	2,33800Cr	3,12200Cr	4,46500Cr
Total Debt Issued	2,06800Cr	3,89500Cr	2,33800Cr	5,08700Cr	6,31500Cr
Short Term Debt Repaid, Total	-33TCr	-48TCr	-8.19TCr	-1,86700Cr	-1,87700Cr
Long-Term Debt Repaid, Total	-2,06900Cr	-2,67000Cr	-1,23000Cr	-2,19000Cr	-3,33700Cr
Total Debt Repaid	-2,39400Cr	-3,14600Cr	-1,31200Cr	-4,05700Cr	-5,21400Cr
Issuance of Common Stock	22Cr	1.1Cr	40L	95Cr	141.2Cr
Repurchase of Common Stock	-1.1Cr	-3.96TCr	-2.47TCr	-7.37TCr	-7.96TCr
Common Dividends Paid	-7.64TCr	-7.07TCr	-5.73TCr	-6.02TCr	-11TCr
Common & Preferred Stock Dividends Paid	-7.64TCr	-7.07TCr	-5.73TCr	-6.02TCr	-11TCr
Other Financing Activities, Total	13TCr	43TCr	35TCr	12TCr	77TCr
Cash from Financing	-27TCr	1,07100Cr	1,29200Cr	1,01300Cr	1,68000Cr
Foreign Exchange Rate Adjustments	6.09TCr	15TCr	15TCr	22TCr	-2.6TCr
Net Change in Cash	32TCr	-19TCr	50TCr	48TCr	13TCr
Supplemental Items
Cash Interest Paid	22TCr	23TCr	1,09900Cr	2,51500Cr	2,88000Cr
Cash Income Tax Paid (Refund)	3.57TCr	11TCr	9.43TCr	2.6TCr	9.39TCr
Net Debt Issued / Repaid	-33TCr	75TCr	1,02500Cr	1,03000Cr	1,10100Cr

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	0.37	0.34	0.2	0.34	0.62
Return On Equity %	5.85	5.12	2.96	5.31	9.88
Return on Common Equity	5.73	5.1	3.06	5.1	9.99
Margin Analysis
Gross Profit Margin %	79.39	78.66	75.33	77.31	78.63
SG&A Margin	42.15	45.32	52.18	49.07	43.84
Income From Continuing Operations Margin %	11.38	10.8	6.88	11.35	18.35
Net Income Margin %	10.87	10.54	6.96	10.62	18
Net Avail. For Common Margin %	10.87	10.54	6.96	10.62	18
Normalized Net Income Margin	13.66	13.1	7.09	10.23	15.24
Asset Turnover
Asset Turnover	0.03	0.03	0.03	0.03	0.03
Short Term Liquidity
Current Ratio	1.36	1.44	1.43	1.42	1.51
Quick Ratio	1.16	1.27	1.24	1.22	1.25
Operating Cash Flow to Current Liabilities	0.02	-0.05	-0.03	0	-0.02
Long Term Solvency
Total Debt/Equity	949.72	898.54	921.78	1.02T	985.56
Total Debt / Total Capital	90.47	89.99	90.21	91.04	90.79
LT Debt/Equity	309.53	329.93	318.33	343.38	387.98
Long-Term Debt / Total Capital	29.49	33.04	31.15	30.77	35.74
Total Liabilities / Total Assets	93.52	93.15	93.25	93.75	93.7
Tier 1 Capital Ratio %	17.8	19.6	18.49	18.27	16.27
Total Capital Ratio %	17.83	19.6	18.49	18.27	16.28
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.57	-3.69	-1.79	16.95	21.16
Gross Profit, 1 Yr. Growth %	10.81	-4.57	-5.96	19.94	23.23
Earnings From Cont. Operations, 1 Yr. Growth %	-26.88	-8.64	-37.44	93.31	95.95
Net Income, 1 Yr. Growth %	-29.44	-6.61	-35.11	78.76	105.43
Normalized Net Income, 1 Yr. Growth %	23.69	-7.64	-46.8	69.04	80.51
Diluted EPS Before Extra, 1 Yr. Growth %	-26.53	-7	-34.25	77.21	110.7
Common Equity, 1 Yr. Growth %	1.56	8.15	8.03	6.4	3.6
Total Assets, 1 Yr. Growth %	-3.37	2.11	10.04	15.44	3
Tangible Book Value, 1 Yr. Growth %	1.15	8.2	7.9	6.41	2.59
Cash From Operations, 1 Yr. Growth %	-4.28T	-305.58	-28.78	-119.09	-611.62
Capital Expenditures, 1 Yr. Growth %	-42.02	-7.13	53.74	-14.83	30.31
Dividend Per Share, 1 Yr. Growth %	75	-37.14	-22.73	35.29	104.35
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	12.67	2.73	-2.75	7.02	19.04
Gross Profit, 2 Yr. CAGR %	14.02	2.83	-5.27	6.02	21.57
Earnings From Cont. Operations, 2 Yr. CAGR %	30.14	-18.27	-24.4	9.97	94.62
Net Income, 2 Yr. CAGR %	23.47	-18.82	-22.16	7.7	91.63
Normalized Net Income, 2 Yr. CAGR %	190.31	7.84	-29.9	-5.17	74.68
Diluted EPS Before Extra, 2 Yr. CAGR %	27.49	-17.34	-21.81	7.94	93.23
Common Equity, 2 Yr. CAGR %	1.21	4.81	8.09	7.21	4.99
Total Assets, 2 Yr. CAGR %	1.87	-0.67	6	12.71	9.04
Tangible Book Value, 2 Yr. CAGR %	1.04	4.62	8.05	7.15	4.48
Cash From Operations, 2 Yr. CAGR %	35.77	826.55	21	-60.79	-1.17
Capital Expenditures, 2 Yr. CAGR %	-38.71	-26.62	19.49	14.43	5.35
Dividend Per Share, 2 Yr. CAGR %	141.52	4.88	-30.31	2.25	66.27
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-2.24	6.93	1.2	3.5	11.54
Gross Profit, 3 Yr. CAGR %	-2.94	7.46	-0.18	2.59	11.47
Earnings From Cont. Operations, 3 Yr. CAGR %	-10.57	15.66	-25.24	3.38	33.32
Net Income, 3 Yr. CAGR %	-11.29	12.5	-24.66	2.7	33.57
Normalized Net Income, 3 Yr. CAGR %	-1.31	98.19	-14.79	-6	17.53
Diluted EPS Before Extra, 3 Yr. CAGR %	-7.71	14.76	-23.41	2.71	34.9
Common Equity, 3 Yr. CAGR %	-0.66	3.47	5.87	7.52	6
Total Assets, 3 Yr. CAGR %	1.76	1.95	2.78	9.06	9.37
Tangible Book Value, 3 Yr. CAGR %	0.2	3.37	5.7	7.11	5.61
Cash From Operations, 3 Yr. CAGR %	14.31	55.91	293.95	-41.65	-7.69
Capital Expenditures, 3 Yr. CAGR %	-25.09	-29.6	-6.1	6.74	19.5
Dividend Per Share, 3 Yr. CAGR %	20.51	54.2	-5.27	-13.06	28.79
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	0.29	-0.58	-2.44	7.08	8.04
Gross Profit, 5 Yr. CAGR %	0.8	-1.09	-3.88	7.02	8.07
Earnings From Cont. Operations, 5 Yr. CAGR %	2.39	-9.59	-16.38	13.35	9.62
Net Income, 5 Yr. CAGR %	3.08	-9.81	-15.81	10.55	9.44
Normalized Net Income, 5 Yr. CAGR %	13.26	-2.22	-13.93	47.58	13.15
Diluted EPS Before Extra, 5 Yr. CAGR %	6.49	-7.18	-13.63	11.98	10.9
Common Equity, 5 Yr. CAGR %	-0.04	0.88	2.75	4.95	5.52
Total Assets, 5 Yr. CAGR %	0.68	0.26	3.44	6.12	5.24
Tangible Book Value, 5 Yr. CAGR %	0.58	1.44	3.27	4.87	5.07
Cash From Operations, 5 Yr. CAGR %	-11.67	0.96	16.94	-18.15	48.27
Capital Expenditures, 5 Yr. CAGR %	-18.07	-18.67	-9.7	-14.5	-1.68
Dividend Per Share, 5 Yr. CAGR %	21.91	1.92	-3.2	30.83	18.64