Financials Nomura Corporation

Equities

7131

JP3762450009

Non-Paper Containers & Packaging

Delayed Japan Exchange 11:55:36 2024-04-25 pm EDT 5-day change 1st Jan Change
1,583 JPY +0.51% Intraday chart for Nomura Corporation +1.93% +12.19%

Valuation

Fiscal Period: October 2022 2023
Capitalization 1 1,383 2,186
Enterprise Value (EV) 1 673.2 1,132
P/E ratio 5.99 x 7.54 x
Yield 4.02% 3.15%
Capitalization / Revenue 0.25 x 0.37 x
EV / Revenue 0.12 x 0.19 x
EV / EBITDA 1,547,485 x 2,223,595 x
EV / FCF 1,510,165 x 2,833,953 x
FCF Yield 0% 0%
Price to Book 0.99 x 1.34 x
Nbr of stocks (in thousands) 1,322 1,322
Reference price 2 1,046 1,653
Announcement Date 1/30/23 1/29/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2020 2021 2022 2023
Net sales 1 5,047 4,898 5,068 5,458 5,972
EBITDA - - 380 435 509
EBIT 1 301 265 317 375 448
Operating Margin 5.96% 5.41% 6.25% 6.87% 7.5%
Earnings before Tax (EBT) 1 306 162 324 369 446
Net income 1 181 54 205 239 290
Net margin 3.59% 1.1% 4.04% 4.38% 4.86%
EPS 2 130.1 38.80 147.3 174.7 219.3
Free Cash Flow - - 400.9 445.8 399.4
FCF margin - - 7.91% 8.17% 6.69%
FCF Conversion (EBITDA) - - 105.49% 102.47% 78.46%
FCF Conversion (Net income) - - 195.55% 186.51% 137.72%
Dividend per Share - 8.000 29.00 42.00 52.00
Announcement Date 10/29/21 10/29/21 1/28/22 1/30/23 1/29/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 1,156 2,662 1,208 1,346 3,031 1,419 1,534
EBITDA - - - - - - -
EBIT 1 30 198 45 57 256 103 122
Operating Margin 2.6% 7.44% 3.73% 4.23% 8.45% 7.26% 7.95%
Earnings before Tax (EBT) 1 30 197 43 60 255 103 124
Net income 1 12 120 26 32 164 63 75
Net margin 1.04% 4.51% 2.15% 2.38% 5.41% 4.44% 4.89%
EPS 2 9.230 86.68 18.97 24.41 124.4 47.72 57.15
Dividend per Share - - - - - - -
Announcement Date 3/16/22 6/13/22 9/13/22 3/10/23 6/9/23 9/13/23 3/12/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: October 2019 2020 2021 2022 2023
Net Debt 1 - 19 - - -
Net Cash position 1 178 - 372 710 1,054
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - 401 446 399
ROE (net income / shareholders' equity) - 5.16% 17.8% 18.1% 19.4%
ROA (Net income/ Total Assets) - 4.97% 5.97% 6.6% 7.56%
Assets 1 - 1,086 3,432 3,621 3,836
Book Value Per Share 2 746.0 757.0 902.0 1,053 1,237
Cash Flow per Share 2 722.0 460.0 620.0 789.0 949.0
Capex - - 1 - 41
Capex / Sales - - 0.02% - 0.69%
Announcement Date 10/29/21 10/29/21 1/28/22 1/30/23 1/29/24
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 7131 Stock
  4. Financials Nomura Corporation