investorscraft@gmail.com

Intrinsic ValueNomura Holdings, Inc. (NMR)

Previous Close$8.89
Intrinsic Value
Upside potential
Previous Close
$8.89

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 global financial services firm headquartered in Japan, operating across retail, wholesale, and asset management segments. The company generates revenue through investment banking, securities trading, and wealth management services, catering to institutional and individual clients. Nomura maintains a strong presence in Asia, particularly Japan, while expanding its footprint in key international markets like the U.S. and Europe. Its diversified business model mitigates sector-specific risks while leveraging cross-border opportunities. The firm competes with global investment banks such as Goldman Sachs and domestic rivals like Mitsubishi UFJ Financial Group, differentiating itself through deep local expertise and a balanced approach to risk management. Nomura’s asset management division further strengthens its market position by offering tailored investment solutions, reinforcing its reputation as a trusted financial partner in volatile markets.

Revenue Profitability And Efficiency

Nomura reported revenue of ¥1.56 trillion for FY 2024, with net income of ¥165.9 billion, reflecting a net margin of approximately 10.6%. Diluted EPS stood at ¥52.75, indicating solid profitability. Operating cash flow was ¥132.6 billion, though capital expenditures of ¥-145.8 billion suggest significant reinvestment. The firm’s efficiency metrics highlight disciplined cost management amid market volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its diversified revenue streams, with wholesale and retail segments contributing to stable cash flows. Nomura’s capital efficiency is evident in its ability to generate returns despite high operational leverage. The firm’s focus on optimizing capital allocation across its global operations supports sustained profitability in competitive markets.

Balance Sheet And Financial Health

Nomura’s balance sheet reflects robust liquidity, with cash and equivalents of ¥5.15 trillion. However, total debt of ¥14.09 trillion indicates substantial leverage, common for global investment banks. The firm’s financial health is supported by its ability to service obligations, though investors should monitor debt levels relative to earnings stability.

Growth Trends And Dividend Policy

Growth trends remain mixed, with international expansion offsetting domestic challenges. Nomura’s dividend policy, offering ¥0.25 per share, signals a conservative approach to capital returns, prioritizing reinvestment over aggressive payouts. The firm’s long-term growth hinges on scaling high-margin businesses like asset management and advisory services.

Valuation And Market Expectations

Nomura’s valuation reflects its position as a mid-tier global investment bank, trading at multiples aligned with regional peers. Market expectations are tempered by macroeconomic headwinds, though its strong Asia-Pacific presence offers a relative advantage. Investors price in moderate growth, balancing operational resilience with sector-wide pressures.

Strategic Advantages And Outlook

Nomura’s strategic advantages include its entrenched market share in Japan and selective global niches. The outlook remains cautious but stable, with opportunities in cross-border M&A and wealth management. Execution risk and regulatory scrutiny are key challenges, but the firm’s diversified model positions it to navigate cyclical downturns.

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