Valuation NOMURA Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-03-06 am EST			5-day change	1st Jan Change
1,419.00 ^JPY	+0.35%		-3.21%	+6.77%

Mar. 04	ECB wary of Iran-war inflation spike after missing last 'transitory' surge	RE
Mar. 04	China, HK stocks end lower on Middle East worries; focus on NPC for policy cues	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	90,569	103,199	99,234	94,929	95,706	158,350	-	-
Change	-	13.95%	-3.84%	-4.34%	0.82%	65.46%	-	-
Enterprise Value (EV) ¹	56,813	66,122	69,707	62,316	64,384	124,385	119,105	113,874
Change	-	16.39%	5.42%	-10.6%	3.32%	93.19%	-4.24%	-4.39%
P/E ratio	29.5x	25.9x	44.5x	24.6x	14.2x	17.3x	16.3x	15.4x
PBR	1.91x	2.12x	2.02x	1.89x	1.76x	2.7x	2.49x	2.29x
PEG	-	0.9x	-1x	0.3x	0.2x	0.5x	2.62x	2.7x
Capitalization / Revenue	0.84x	0.93x	0.89x	0.71x	0.64x	0.97x	0.96x	0.91x
EV / Revenue	0.53x	0.6x	0.63x	0.46x	0.43x	0.76x	0.72x	0.65x
EV / EBITDA	9.86x	10.1x	16.5x	9.64x	6.35x	8.52x	7.73x	6.82x
EV / EBIT	11.6x	12.2x	22.4x	12x	7.24x	9.52x	8.69x	7.85x
EV / FCF	13.2x	11.1x	-26x	10.6x	37.4x	12.1x	11.1x	-
FCF Yield	7.6%	8.97%	-3.85%	9.44%	2.67%	8.28%	8.98%	-
Dividend per Share ²	25	28	25	27	32	42	43.67	46
Rate of return	3.07%	3.02%	2.81%	3.17%	3.73%	2.96%	3.08%	3.24%
EPS ²	27.61	35.8	20.02	34.67	60.6	81.82	86.92	91.86
Distribution rate	90.5%	78.2%	125%	77.9%	52.8%	51.3%	50.2%	50.1%
Net sales ¹	107,736	111,081	110,928	134,138	150,256	163,333	164,333	174,500
EBITDA ¹	5,760	6,518	4,231	6,464	10,143	14,600	15,400	16,700
EBIT ¹	4,882	5,431	3,113	5,213	8,897	13,067	13,700	14,500
Net income ¹	3,071	3,984	2,229	3,862	6,757	9,133	9,700	10,250
Net Debt ¹	-33,756	-37,077	-29,527	-32,613	-31,322	-33,965	-39,245	-44,476
Reference price ²	814.00	927.00	891.00	852.00	858.00	1,419.00	1,419.00	1,419.00
Nbr of stocks (in thousands)	111,264	111,326	111,373	111,419	111,545	111,593	-	-
Announcement Date	4/8/21	4/7/22	4/6/23	4/11/24	4/10/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NOMURA CO., LTD.	17.28x	0.76x	8.48x	2.97%	1B
CINTAS CORPORATION	41.97x	7.51x	27.09x	0.82%	81.42B
RB GLOBAL, INC.	38.41x	4.47x	14.44x	1.22%	19.37B
JACOBS SOLUTIONS INC.	22.62x	1.27x	12.48x	1.03%	16.07B
BUREAU VERITAS SA	21.35x	2.22x	11.01x	3.23%	14.82B
ALS LIMITED	36.3x	4.13x	16.76x	1.73%	8.55B
INTERTEK GROUP PLC	17.88x	2.11x	9.34x	3.99%	8.29B
GENPACT LIMITED	11.93x	1.31x	6.81x	1.81%	7.08B
ISS A/S	11.91x	0.54x	7.87x	1.75%	5.35B
EXLSERVICE HOLDINGS, INC.	19.13x	2.13x	9.86x	-.--%	5.08B
Average	23.88x	2.65x	12.41x	1.85%	16.7B
Weighted average by Cap.	33.30x	4.96x	19.27x	1.36%