investorscraft@gmail.com

Intrinsic ValueNomura Holdings, Inc. (8604.T)

Previous Close¥1,413.00
Intrinsic Value
Upside potential
Previous Close
¥1,413.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nomura Holdings, Inc. is a leading Japanese financial services firm operating across retail, investment management, and wholesale segments. The company serves a diverse clientele, including individuals, corporations, and governments, offering a comprehensive suite of financial products such as securities trading, underwriting, and advisory services. With a network of 119 retail branches and a strong presence in global capital markets, Nomura leverages its deep expertise in fixed income, equities, and M&A to maintain a competitive edge. The firm’s wholesale division is particularly notable for its robust market-making and capital-raising capabilities, while its investment management arm provides tailored solutions for institutional and retail investors. Nomura’s integrated model allows it to cross-sell services, enhancing client stickiness and revenue diversification. Despite intense competition from global bulge-bracket banks and domestic rivals, Nomura retains a strong foothold in Asia-Pacific markets, supported by its longstanding reputation and regulatory expertise. The company’s strategic focus on digital transformation and sustainable finance further positions it to capitalize on evolving market trends.

Revenue Profitability And Efficiency

Nomura reported revenue of ¥4.74 trillion for the period, with net income of ¥340.7 billion, reflecting a net margin of approximately 7.2%. The company’s diluted EPS stood at ¥111.03, demonstrating solid earnings power. However, operating cash flow was negative at -¥1.64 trillion, partly due to significant capital expenditures of -¥190 billion, indicating heavy investment in operations or liquidity management. The firm’s ability to generate consistent profitability amid market volatility underscores its resilient business model.

Earnings Power And Capital Efficiency

Nomura’s earnings are driven by its diversified revenue streams, with wholesale banking likely contributing a substantial share. The company’s capital efficiency is reflected in its ability to maintain profitability despite a high debt load of ¥31.2 trillion. Its cash reserves of ¥4.42 trillion provide a liquidity buffer, though the negative operating cash flow raises questions about short-term cash generation capabilities. The firm’s beta of 0.548 suggests lower volatility relative to the market.

Balance Sheet And Financial Health

Nomura’s balance sheet shows total debt of ¥31.2 trillion against cash and equivalents of ¥4.42 trillion, indicating significant leverage. The high debt level is typical for financial institutions but requires careful monitoring given the negative operating cash flow. The company’s liquidity position appears manageable, supported by its large cash holdings and established access to capital markets. However, the debt-to-equity ratio would provide further clarity on financial health.

Growth Trends And Dividend Policy

Nomura’s growth is tied to global capital markets activity, with performance fluctuating based on economic conditions. The company paid a dividend of ¥23 per share, signaling a commitment to shareholder returns. Future growth may hinge on expansion in high-margin advisory services and digital finance initiatives. The firm’s ability to sustain dividends will depend on stabilizing cash flows and managing leverage.

Valuation And Market Expectations

With a market cap of ¥2.54 trillion, Nomura trades at a P/E ratio derived from its ¥111.03 EPS, reflecting market expectations of moderate growth. The low beta suggests investors view it as a relatively stable player in the financial sector. Valuation metrics would benefit from peer comparisons, particularly against other Asian capital markets firms.

Strategic Advantages And Outlook

Nomura’s strengths lie in its entrenched market position, diversified revenue streams, and expertise in Asian markets. Challenges include navigating regulatory pressures and competition from global banks. The firm’s focus on digital innovation and ESG finance could unlock new opportunities. Near-term performance will depend on macroeconomic conditions, but its long-term outlook remains cautiously optimistic given its strategic initiatives.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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