Valuation Nomura Holdings, Inc.

Equities

Delayed Japan Exchange Other stock markets 02:30:00 2025-07-16 am EDT			5-day change	1st Jan Change
925.90 ^JPY	-1.43%		+0.90%	-0.58%

Jul. 01	Tranche Update on Nomura Holdings, Inc.'s Equity Buyback Plan announced on April 25, 2025.	CI
Jul. 01	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	1,778,673	1,554,416	1,530,541	2,930,878	2,684,377	2,734,066	-	-
Change	-	-12.61%	-1.54%	91.49%	-8.41%	1.85%	-	-
Enterprise Value (EV) ¹	1,778,673	1,554,416	1,530,541	2,930,878	18,023,067	11,452,809	11,600,317	2,734,066
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	2,706,795x	-1,783,401x	-2,171,371x	24,492,970x	-26,031,165x	-	-	-
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	1,617,235	1,363,890	1,335,577	4,157,294	1,892,500	1,840,362	1,827,099	1,883,607
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	230,671	226,623	149,474	273,850	471,964	468,649	463,893	486,394
Net income ¹	153,116	142,996	92,786	165,863	340,700	306,913	298,635	308,803
Net Debt ¹	-	-	-	-	15,338,690	8,718,743	8,866,251	-
Reference price ²	581.40	515.20	509.70	977.60	908.20	925.90	925.90	925.90
Nbr of stocks (in thousands)	3,059,293	3,017,111	3,002,827	2,998,034	2,955,712	2,952,874	-	-
Announcement Date	4/27/21	4/26/22	4/26/23	4/26/24	4/25/25	-	-	-

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.	8.7x	6.24x	-	4.73%	18.63B
MORGAN STANLEY	16.36x	6.89x	-	2.73%	227B
THE GOLDMAN SACHS GROUP, INC.	15.66x	10.2x	-	1.87%	206B
CHARLES SCHWAB	21.81x	-	-	1.18%	166B
CITIGROUP INC.	12.1x	-	-	2.56%	167B
CITIC SECURITIES COMPANY LIMITED	16.98x	2.88x	-	2.13%	56.83B
RAYMOND JAMES FINANCIAL, INC.	15.48x	1.56x	7.61x	1.28%	31.53B
LPL FINANCIAL HOLDINGS INC.	24.17x	2.09x	13.09x	0.34%	29.35B
CSC FINANCIAL CO., LTD.	9.14x	-	-	3.55%	24.46B
HUATAI SECURITIES CO., LTD.	11.33x	6.13x	-	2.75%	21.99B
Average	15.17x	5.14x	10.35x	2.31%	94.93B
Weighted average by Cap.	16.21x	7.09x	10.25x	2.15%