investorscraft@gmail.com

Intrinsic ValueNomura Corporation (7131.T)

Previous Close¥3,255.00
Intrinsic Value
Upside potential
Previous Close
¥3,255.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nomura Corporation operates in the packaging and containers industry, specializing in the development, manufacturing, and sale of packaging materials and machines in Japan. The company serves a diverse clientele, including factories, wholesalers, rice milling facilities, and restaurants, with products ranging from rice bags and labels to advanced packaging machinery. Its core revenue model is built on both product sales and logistics services, positioning it as an integrated solutions provider in a niche but essential sector. Nomura’s market position is reinforced by its long-standing presence since 1959 and its focus on quality and reliability in packaging solutions. The company’s specialization in rice packaging, a staple in Japanese consumption, provides a stable demand base, while its expansion into food processing machines and shipping systems diversifies its revenue streams. Despite operating in a competitive industry, Nomura’s localized expertise and tailored offerings differentiate it from larger, less specialized competitors.

Revenue Profitability And Efficiency

Nomura Corporation reported revenue of JPY 6.61 billion for FY 2024, with net income of JPY 339 million, reflecting a modest but stable profitability margin. The company’s operating cash flow of JPY 479 million suggests efficient cash generation, supported by disciplined capital expenditures of JPY -61 million. These metrics indicate a balanced approach to growth and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 256.54 demonstrates its ability to translate revenue into shareholder value. With a capital expenditure ratio that is relatively low compared to operating cash flow, Nomura appears to prioritize capital efficiency, reinvesting selectively to maintain its competitive edge without overextending financially.

Balance Sheet And Financial Health

Nomura’s balance sheet reflects solid financial health, with JPY 1.46 billion in cash and equivalents against total debt of JPY 78.5 million, indicating a strong liquidity position. The minimal debt burden underscores the company’s conservative financial strategy, reducing risk in volatile market conditions.

Growth Trends And Dividend Policy

While growth trends are not explicitly detailed, the company’s consistent dividend payout of JPY 45 per share signals a commitment to returning value to shareholders. The stability in its core markets, particularly rice packaging, suggests steady, if not explosive, growth potential.

Valuation And Market Expectations

With a market capitalization of JPY 2.91 billion and a beta of -0.086, Nomura is perceived as a low-volatility investment, possibly appealing to risk-averse investors. The valuation reflects its niche market position and steady, albeit unspectacular, financial performance.

Strategic Advantages And Outlook

Nomura’s strategic advantages lie in its deep industry expertise and localized focus, which insulate it from broader market fluctuations. The outlook remains stable, supported by consistent demand for packaging solutions in Japan, though expansion beyond its core markets could unlock additional growth opportunities.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount