Valuation Nomura Holdings, Inc.

Equities

Delayed Japan Exchange Other stock markets 12:00:00 17/07/2025 pm IST			5-day change	1st Jan Change
933.00 ^JPY	+0.77%		+0.50%	+0.18%

02/07	Tranche Update on Nomura Holdings, Inc.'s Equity Buyback Plan announced on April 25, 2025.	CI
01/07	Japanese Shares Dip as Uncertainty Over Trump's Tax Bill Persists	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,78,673	15,54,416	15,30,541	29,30,878	26,84,377	27,34,066	-	-
Change	-	-12.61%	-1.54%	91.49%	-8.41%	1.85%	-	-
Enterprise Value (EV) ¹	17,78,673	15,54,416	15,30,541	29,30,878	1,80,23,067	1,14,52,809	1,16,00,317	27,34,066
Change	-	-12.61%	-1.54%	91.49%	514.94%	-36.45%	1.29%	-76.43%
P/E ratio	11.6x	11x	16.5x	17.8x	7.88x	8.57x	8.8x	8.59x
PBR	0.66x	0.53x	0.49x	0.87x	0.77x	0.75x	0.71x	0.67x
PEG	-	-1.61x	-0.5x	0.2x	0x	-1.35x	-3.47x	3.53x
Capitalization / Revenue	1.1x	1.14x	1.15x	0.7x	1.42x	1.49x	1.5x	1.45x
EV / Revenue	1.1x	1.14x	1.15x	0.7x	9.52x	6.22x	6.35x	1.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.71x	6.86x	10.2x	10.7x	38.2x	24.4x	25x	5.62x
EV / FCF	27,06,795x	-17,83,401x	-21,71,371x	2,44,92,970x	-2,60,31,165x	-	-	-
FCF Yield	0%	-0%	-0%	0%	-0%	-	-	-
Dividend per Share ²	35	22	17	23	57	44.45	43.21	43.6
Rate of return	6.02%	4.27%	3.34%	2.35%	6.28%	4.8%	4.67%	4.71%
EPS ²	50.11	46.68	30.86	54.97	115.3	108	105.3	107.8
Distribution rate	69.8%	47.1%	55.1%	41.8%	49.4%	41.2%	41.1%	40.4%
Net sales ¹	16,17,235	13,63,890	13,35,577	41,57,294	18,92,500	18,40,362	18,27,099	18,83,607
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,30,671	2,26,623	1,49,474	2,73,850	4,71,964	4,68,649	4,63,893	4,86,394
Net income ¹	1,53,116	1,42,996	92,786	1,65,863	3,40,700	3,06,913	2,98,635	3,08,803
Net Debt ¹	-	-	-	-	1,53,38,690	87,18,743	88,66,251	-
Reference price ²	581.40	515.20	509.70	977.60	908.20	925.90	925.90	925.90
Nbr of stocks (in thousands)	30,59,293	30,17,111	30,02,827	29,98,034	29,55,712	29,52,874	-	-
Announcement Date	27/04/21	26/04/22	26/04/23	26/04/24	25/04/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NOMURA HOLDINGS, INC.	8.57x	6.22x	-	4.8%	1.86TCr
MORGAN STANLEY	15.63x	6.88x	-	2.92%	22TCr
THE GOLDMAN SACHS GROUP, INC.	15.03x	10.12x	-	1.98%	21TCr
CITIGROUP INC.	11.85x	-	-	2.6%	17TCr
CHARLES SCHWAB	21.73x	-	-	1.19%	17TCr
CITIC SECURITIES COMPANY LIMITED	16.88x	2.83x	-	2.15%	5.63TCr
RAYMOND JAMES FINANCIAL, INC.	15.47x	1.56x	7.6x	1.28%	3.15TCr
LPL FINANCIAL HOLDINGS INC.	24.26x	2.1x	13.13x	0.34%	2.95TCr
CSC FINANCIAL CO., LTD.	9.06x	-	-	3.59%	2.43TCr
HUATAI SECURITIES CO., LTD.	11.25x	6.1x	-	2.77%	2.18TCr
Average	14.97x	5.12x	10.37x	2.36%	9.45TCr
Weighted average by Cap.	15.84x	7.06x	10.27x	2.22%