XJPX9716
Market cap663mUSD
Jan 20, Last price
928.00JPY
1D
-0.22%
1Q
20.68%
Jan 2017
9.69%
Name
Nomura Co Ltd
Chart & Performance
Profile
NOMURA Co., Ltd. designs, constructs, operates, and manages architectural spaces in Japan and internationally. Its work covers a range of purposes, including commercial complexes, shopping centers, specialty facilities, museums, leisure complexes, event sites, and public spaces. The company engages in the planning, design, manufacture, and construction of architecture, building redevelopment, interior design, and signs; display and promotion creation for visitor-attraction spaces; and planning, layout, and construction of store architecture, interior, facilities, and kitchen spaces. It is also involved in the design, production, maintenance, and operation of exhibition equipment, videos, graphics, information systems, etc.; layout and supervision of the restaurants and chain stores; provision of integrated business services, temporary staffing, and facility operation; book editing, printing, publishing, and sales; and manufacturing and procurement of furniture and fixtures. In addition, it offers design for various exhibitions and events; architectural decoration design and construction services; and technical consulting and services. The company was founded in 1892 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 134,138,000 20.92% | 110,928,000 -0.14% | 111,081,000 3.10% | |||||||
Cost of revenue | 112,018,000 | 92,702,000 | 90,385,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,120,000 | 18,226,000 | 20,696,000 | |||||||
NOPBT Margin | 16.49% | 16.43% | 18.63% | |||||||
Operating Taxes | 1,558,000 | 1,011,000 | 1,983,000 | |||||||
Tax Rate | 7.04% | 5.55% | 9.58% | |||||||
NOPAT | 20,562,000 | 17,215,000 | 18,713,000 | |||||||
Net income | 3,862,000 73.26% | 2,229,000 -44.05% | 3,984,000 29.73% | |||||||
Dividends | (2,773,000) | (3,105,000) | (2,769,000) | |||||||
Dividend yield | 2.92% | 3.13% | 2.68% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 73,000 | 42,000 | ||||||||
Long-term debt | 332,000 | 219,000 | 54,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 4,900,000 | 3,481,000 | 3,710,000 | |||||||
Net debt | (35,270,000) | (33,239,000) | (39,970,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,124,000 | (3,507,000) | 5,286,000 | |||||||
CAPEX | (373,000) | (573,000) | (874,000) | |||||||
Cash from investing activities | (241,000) | (821,000) | 648,000 | |||||||
Cash from financing activities | (2,863,000) | (3,175,000) | (2,851,000) | |||||||
FCF | 20,959,000 | 9,627,000 | 19,646,000 | |||||||
Balance | ||||||||||
Cash | 32,613,000 | 29,527,000 | 37,077,000 | |||||||
Long term investments | 2,989,000 | 4,004,000 | 2,989,000 | |||||||
Excess cash | 28,895,100 | 27,984,600 | 34,511,950 | |||||||
Stockholders' equity | 44,404,000 | 43,159,000 | 42,859,000 | |||||||
Invested Capital | 24,679,900 | 23,887,400 | 15,959,050 | |||||||
ROIC | 84.67% | 86.41% | 111.40% | |||||||
ROCE | 39.95% | 34.04% | 39.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 111,447 | 111,359 | 111,307 | |||||||
Price | 852.00 -4.38% | 891.00 -3.88% | 927.00 13.88% | |||||||
Market cap | 94,953,027 -4.30% | 99,220,661 -3.84% | 103,181,374 13.93% | |||||||
EV | 59,683,027 | 65,981,661 | 63,211,374 | |||||||
EBITDA | 23,371,000 | 19,344,000 | 21,783,000 | |||||||
EV/EBITDA | 2.55 | 3.41 | 2.90 | |||||||
Interest | 8,000 | |||||||||
Interest/NOPBT | 0.04% |