Nomura Co Ltd
TSE:9716

Watchlist Manager
Nomura Co Ltd Logo
Nomura Co Ltd
TSE:9716
Watchlist
Price: 1 202 JPY -0.74% Market Closed
Market Cap: 134.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+51%
5Y
+36%
10Y
+68%
Operating Income
+
3Y
+159%
5Y
+108%
10Y
+167%
Net Income
+
3Y
+153%
5Y
+121%
10Y
+217%

Earnings Waterfall
Nomura Co Ltd

Revenue
172.8B JPY
Cost of Revenue
-138.8B JPY
Gross Profit
34B JPY
Operating Expenses
-19.6B JPY
Operating Income
14.4B JPY
Other Expenses
-4B JPY
Net Income
10.3B JPY

Income Statement
Nomura Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
May-2004 Aug-2004 Nov-2004 May-2005 Aug-2005 Nov-2005 May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
1
2
0
3
4
0
4
6
8
10
12
9
0
0
0
1
4
7
9
12
13
0
9
9
6
0
6
1
0
3
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
49 202
N/A
47 379
-4%
50 102
+6%
54 063
+8%
55 238
+2%
57 107
+3%
55 936
-2%
57 889
+3%
60 932
+5%
67 559
+11%
79 096
+17%
82 082
+4%
78 286
-5%
70 336
-10%
62 539
-11%
54 795
-12%
53 144
-3%
52 729
-1%
56 198
+7%
58 234
+4%
60 208
+3%
90 105
+50%
89 913
0%
89 285
-1%
88 252
-1%
87 464
-1%
89 956
+3%
92 699
+3%
96 096
+4%
101 316
+5%
104 587
+3%
104 146
0%
105 676
+1%
98 410
-7%
102 882
+5%
101 829
-1%
104 149
+2%
103 129
-1%
102 227
-1%
102 745
+1%
101 845
-1%
108 340
+6%
108 324
0%
111 105
+3%
114 508
+3%
115 561
+1%
113 709
-2%
114 690
+1%
111 494
-3%
115 841
+4%
110 283
-5%
115 127
+4%
118 936
+3%
125 859
+6%
135 221
+7%
144 341
+7%
148 749
+3%
143 689
-3%
138 197
-4%
126 685
-8%
111 964
-12%
107 736
-4%
102 524
-5%
97 745
-5%
110 343
+13%
111 081
+1%
112 583
+1%
114 836
+2%
113 157
-1%
110 928
-2%
113 550
+2%
122 960
+8%
129 181
+5%
134 138
+4%
138 299
+3%
132 567
-4%
133 273
+1%
150 256
+13%
162 001
+8%
172 845
+7%
Gross Profit
Cost of Revenue
(40 273)
(38 441)
(40 904)
(43 912)
(45 509)
(46 781)
(45 961)
(47 248)
(50 264)
(56 405)
(65 978)
(68 494)
(65 891)
(59 474)
(53 474)
(46 987)
(46 130)
(45 573)
(48 659)
(50 610)
(52 528)
(78 032)
(78 059)
(77 225)
(76 207)
(75 506)
(77 911)
(80 316)
(82 761)
(87 582)
(89 207)
(88 266)
(89 394)
(82 450)
(86 361)
(85 403)
(86 929)
(85 848)
(84 362)
(84 548)
(83 735)
(88 580)
(88 164)
(90 173)
(91 930)
(92 839)
(91 462)
(91 873)
(89 681)
(92 712)
(88 199)
(91 301)
(94 172)
(99 796)
(106 898)
(114 389)
(118 765)
(114 708)
(110 313)
(102 256)
(90 559)
(86 663)
(83 032)
(78 752)
(88 666)
(90 385)
(91 942)
(94 060)
(93 684)
(92 573)
(94 961)
(102 951)
(108 014)
(111 854)
(114 956)
(110 564)
(110 796)
(122 878)
(130 627)
(138 846)
Gross Profit
8 930
N/A
8 939
+0%
9 198
+3%
10 151
+10%
9 729
-4%
10 325
+6%
9 973
-3%
10 640
+7%
10 668
+0%
11 155
+5%
13 118
+18%
13 588
+4%
12 395
-9%
10 862
-12%
9 065
-17%
7 808
-14%
7 014
-10%
7 156
+2%
7 539
+5%
7 624
+1%
7 680
+1%
12 073
+57%
11 854
-2%
12 060
+2%
12 045
0%
11 958
-1%
12 045
+1%
12 383
+3%
13 335
+8%
13 734
+3%
15 380
+12%
15 880
+3%
16 282
+3%
15 960
-2%
16 521
+4%
16 426
-1%
17 220
+5%
17 281
+0%
17 865
+3%
18 197
+2%
18 110
0%
19 760
+9%
20 160
+2%
20 932
+4%
22 578
+8%
22 722
+1%
22 247
-2%
22 817
+3%
21 813
-4%
23 129
+6%
22 084
-5%
23 826
+8%
24 764
+4%
26 063
+5%
28 323
+9%
29 952
+6%
29 984
+0%
28 981
-3%
27 884
-4%
24 429
-12%
21 405
-12%
21 073
-2%
19 492
-8%
18 993
-3%
21 677
+14%
20 696
-5%
20 641
0%
20 776
+1%
19 473
-6%
18 355
-6%
18 589
+1%
20 009
+8%
21 167
+6%
22 284
+5%
23 343
+5%
22 003
-6%
22 477
+2%
27 378
+22%
31 374
+15%
33 999
+8%
Operating Income
Operating Expenses
(7 330)
(7 527)
(7 580)
(7 624)
(7 625)
(7 893)
(7 905)
(7 862)
(7 694)
(8 110)
(8 729)
(9 296)
(9 462)
(9 302)
(9 108)
(8 679)
(8 242)
(7 654)
(7 662)
(7 708)
(8 036)
(10 948)
(10 918)
(10 816)
(10 770)
(10 735)
(10 690)
(10 729)
(10 742)
(11 522)
(11 463)
(11 694)
(11 909)
(11 647)
(11 884)
(11 880)
(11 909)
(12 070)
(12 426)
(12 829)
(13 075)
(13 727)
(14 054)
(14 244)
(14 816)
(15 114)
(15 158)
(15 194)
(14 852)
(14 958)
(16 274)
(15 585)
(15 985)
(16 909)
(17 125)
(17 676)
(18 736)
(17 895)
(17 994)
(17 521)
(16 723)
(16 191)
(15 909)
(15 605)
(15 176)
(15 265)
(15 239)
(15 225)
(15 368)
(15 242)
(15 349)
(15 716)
(16 363)
(17 071)
(17 487)
(17 568)
(17 691)
(18 481)
(18 990)
(19 649)
Selling, General & Administrative
(7 330)
(7 528)
(7 581)
(7 625)
(7 499)
(7 893)
(7 904)
(7 888)
(7 694)
(8 111)
(8 725)
(9 297)
(9 463)
(9 210)
(9 108)
(8 755)
(8 591)
(7 882)
(7 814)
(7 784)
(8 036)
(10 569)
(10 918)
(10 816)
(10 770)
(10 373)
(10 690)
(10 726)
(10 741)
(11 116)
(11 460)
(11 694)
(11 908)
(11 277)
(11 883)
(11 879)
(11 907)
(11 689)
(12 425)
(12 828)
(13 074)
(13 259)
(13 970)
(14 177)
(14 815)
(14 666)
(15 156)
(15 193)
(14 850)
(14 553)
(15 237)
(15 585)
(15 985)
(16 517)
(17 124)
(17 675)
(18 735)
(17 490)
(17 993)
(17 519)
(16 721)
(15 772)
(15 908)
(15 605)
(15 176)
(15 263)
(15 238)
(15 222)
(15 365)
(15 241)
(15 347)
(15 715)
(16 363)
(17 070)
(17 295)
(17 567)
(17 691)
(18 480)
(18 970)
(19 648)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76
152
228
152
76
0
(379)
0
0
0
(362)
0
0
0
(405)
0
0
0
(369)
0
0
0
(380)
0
0
0
(467)
0
0
0
(447)
0
0
0
(404)
0
0
0
(391)
0
0
0
(404)
0
0
0
(418)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
(126)
0
0
26
0
0
(4)
0
0
(92)
0
0
197
0
0
0
0
0
0
0
0
0
0
(3)
(1)
(1)
(3)
0
(1)
(1)
(1)
(1)
0
(1)
(1)
0
(1)
(1)
(84)
(67)
0
(1)
(2)
(1)
(2)
(1)
(1 037)
0
1
(1)
0
0
(1)
(1)
(1)
0
(2)
(1)
(1)
0
0
(2)
0
(3)
(3)
(1)
(2)
0
0
(1)
(192)
0
0
(1)
(20)
(1)
Operating Income
1 597
N/A
1 410
-12%
1 617
+15%
2 527
+56%
2 104
-17%
2 433
+16%
2 070
-15%
2 779
+34%
2 974
+7%
3 044
+2%
4 389
+44%
4 292
-2%
2 933
-32%
1 560
-47%
(43)
N/A
(871)
-1 926%
(1 228)
-41%
(498)
+59%
(123)
+75%
(84)
+32%
(356)
-324%
1 125
N/A
936
-17%
1 244
+33%
1 275
+2%
1 223
-4%
1 355
+11%
1 654
+22%
2 593
+57%
2 212
-15%
3 917
+77%
4 186
+7%
4 373
+4%
4 313
-1%
4 637
+8%
4 546
-2%
5 311
+17%
5 211
-2%
5 439
+4%
5 368
-1%
5 035
-6%
6 033
+20%
6 106
+1%
6 688
+10%
7 762
+16%
7 608
-2%
7 089
-7%
7 623
+8%
6 961
-9%
8 171
+17%
5 810
-29%
8 241
+42%
8 779
+7%
9 154
+4%
11 198
+22%
12 276
+10%
11 248
-8%
11 086
-1%
9 890
-11%
6 908
-30%
4 682
-32%
4 882
+4%
3 583
-27%
3 388
-5%
6 501
+92%
5 431
-16%
5 402
-1%
5 551
+3%
4 105
-26%
3 113
-24%
3 240
+4%
4 293
+33%
4 804
+12%
5 213
+9%
5 856
+12%
4 435
-24%
4 786
+8%
8 897
+86%
12 384
+39%
14 350
+16%
Pre-Tax Income
Interest Income Expense
16
34
41
29
16
24
10
51
18
18
17
(6)
(7)
(26)
1
0
(29)
12
15
19
24
30
29
22
14
25
22
26
25
24
108
180
222
218
145
108
127
132
134
110
52
44
29
15
15
73
60
61
65
54
62
71
72
54
74
66
143
130
115
115
35
50
63
255
520
525
490
300
38
73
47
323
321
369
373
61
354
375
308
434
Non-Reccuring Items
147
7
2
(27)
(35)
(32)
(283)
(324)
(324)
(40)
25
30
31
(53)
(168)
(142)
(108)
(230)
(283)
(286)
(9)
15
(143)
(89)
(146)
(254)
(198)
(245)
(285)
(187)
(149)
(598)
(577)
(1 469)
(1 431)
(959)
(924)
(1)
(125)
(143)
(175)
(207)
0
0
(47)
(10)
(17)
(454)
(427)
(1 044)
0
(666)
(682)
(119)
(124)
(58)
(57)
(11)
(58)
(84)
(147)
(172)
(126)
(114)
(89)
(67)
(58)
(44)
(6)
3
0
0
0
(191)
0
(203)
(209)
(18)
0
(190)
Gain/Loss on Disposition of Assets
(128)
(132)
(41)
(6)
(4)
(4)
(61)
(56)
(56)
1
(7)
(7)
(9)
(3)
6
8
8
(7)
(34)
(33)
(22)
(22)
5
1
(3)
(60)
(4)
(2)
(16)
(18)
(25)
(35)
(24)
(41)
(19)
(7)
(5)
(5)
(2)
(7)
(8)
(9)
(8)
(5)
(4)
(2)
(9)
(33)
(34)
(33)
(33)
637
636
618
624
(24)
(25)
(23)
(25)
(22)
(22)
(167)
(5)
(4)
(2)
(5)
(4)
(4)
(3)
(12)
0
(13)
(13)
(34)
0
0
(33)
(4)
0
(7)
Total Other Income
81
87
95
96
117
114
107
121
125
135
110
160
151
157
131
139
151
93
104
98
106
138
103
96
97
95
125
127
131
148
153
50
57
50
42
143
151
168
157
150
128
123
120
127
193
161
232
225
168
174
123
137
136
133
122
104
98
107
101
94
107
94
(54)
(50)
(58)
78
118
109
91
63
71
94
90
64
52
42
83
60
88
90
Pre-Tax Income
1 715
N/A
1 407
-18%
1 714
+22%
2 617
+53%
2 197
-16%
2 533
+15%
1 841
-27%
2 569
+40%
2 736
+7%
3 158
+15%
4 533
+44%
4 467
-1%
3 097
-31%
1 634
-47%
(73)
N/A
(866)
-1 086%
(1 206)
-39%
(630)
+48%
(321)
+49%
(286)
+11%
(257)
+10%
1 286
N/A
930
-28%
1 274
+37%
1 237
-3%
1 029
-17%
1 300
+26%
1 560
+20%
2 448
+57%
2 179
-11%
4 004
+84%
3 783
-6%
4 051
+7%
3 071
-24%
3 374
+10%
3 831
+14%
4 660
+22%
5 505
+18%
5 603
+2%
5 478
-2%
5 032
-8%
5 984
+19%
6 247
+4%
6 825
+9%
7 919
+16%
7 830
-1%
7 355
-6%
7 422
+1%
6 733
-9%
7 322
+9%
5 962
-19%
8 420
+41%
8 941
+6%
9 840
+10%
11 894
+21%
12 364
+4%
11 407
-8%
11 289
-1%
10 023
-11%
7 011
-30%
4 655
-34%
4 687
+1%
3 461
-26%
3 475
+0%
6 872
+98%
5 962
-13%
5 948
0%
5 912
-1%
4 225
-29%
3 240
-23%
3 358
+4%
4 697
+40%
5 202
+11%
5 421
+4%
6 281
+16%
4 335
-31%
4 981
+15%
9 310
+87%
12 780
+37%
14 677
+15%
Net Income
Tax Provision
(846)
(734)
(943)
(1 371)
(1 160)
(1 304)
(884)
(1 232)
(1 249)
(1 514)
(2 024)
(2 031)
(1 518)
(973)
(223)
164
334
(17)
(120)
(234)
(235)
(876)
(746)
(758)
(661)
(415)
(537)
(606)
(975)
(937)
(1 569)
(1 549)
(1 530)
(1 225)
(1 385)
(1 537)
(1 933)
(2 311)
(2 278)
(2 209)
(1 966)
(2 142)
(2 183)
(2 347)
(2 664)
(2 773)
(2 085)
(1 924)
(1 971)
(1 678)
(1 787)
(2 684)
(2 511)
(3 083)
(3 692)
(3 857)
(3 589)
(3 484)
(3 163)
(2 325)
(1 647)
(1 606)
(1 137)
(1 084)
(2 127)
(1 983)
(1 846)
(1 820)
(1 276)
(1 011)
(1 262)
(1 616)
(1 828)
(1 558)
(1 815)
(1 302)
(1 394)
(2 552)
(3 604)
(4 329)
Income from Continuing Operations
867
671
771
1 247
1 037
1 228
956
1 337
1 486
1 643
2 508
2 436
1 579
661
(296)
(702)
(872)
(647)
(441)
(520)
(492)
410
184
516
576
614
763
954
1 473
1 242
2 435
2 234
2 521
1 846
1 989
2 294
2 727
3 194
3 325
3 269
3 066
3 842
4 064
4 478
5 255
5 057
5 270
5 498
4 762
5 644
4 175
5 736
6 430
6 757
8 202
8 507
7 818
7 805
6 860
4 686
3 008
3 081
2 324
2 391
4 745
3 979
4 102
4 092
2 949
2 229
2 096
3 081
3 374
3 863
4 466
3 033
3 587
6 758
9 176
10 348
Income to Minority Interest
3
5
5
3
4
3
5
0
(1)
(4)
(47)
(37)
58
211
201
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
(4)
(4)
(12)
(2)
(11)
(17)
(11)
(13)
(9)
(6)
0
6
(9)
(6)
(5)
(10)
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
871
N/A
678
-22%
778
+15%
1 250
+61%
1 040
-17%
1 230
+18%
961
-22%
1 337
+39%
1 485
+11%
1 639
+10%
2 461
+50%
2 399
-3%
1 636
-32%
872
-47%
(95)
N/A
(593)
-524%
(872)
-47%
(647)
+26%
(440)
+32%
(520)
-18%
(489)
+6%
403
N/A
175
-57%
504
+188%
561
+11%
604
+8%
752
+25%
948
+26%
1 468
+55%
1 242
-15%
2 436
+96%
2 234
-8%
2 520
+13%
1 845
-27%
1 988
+8%
2 293
+15%
2 726
+19%
3 193
+17%
3 324
+4%
3 268
-2%
3 065
-6%
3 841
+25%
4 062
+6%
4 477
+10%
5 255
+17%
5 056
-4%
5 270
+4%
5 498
+4%
4 752
-14%
5 638
+19%
4 169
-26%
5 721
+37%
6 424
+12%
6 745
+5%
8 183
+21%
8 495
+4%
7 805
-8%
7 795
0%
6 852
-12%
4 685
-32%
3 014
-36%
3 071
+2%
2 319
-24%
2 387
+3%
4 735
+98%
3 984
-16%
4 107
+3%
4 091
0%
2 947
-28%
2 229
-24%
2 096
-6%
3 081
+47%
3 374
+10%
3 862
+14%
4 464
+16%
3 031
-32%
3 586
+18%
6 757
+88%
9 175
+36%
10 348
+13%
EPS (Diluted)
7.84
N/A
6
-23%
6.94
+16%
10.98
+58%
9.04
-18%
10.78
+19%
8.42
-22%
11.62
+38%
13.02
+12%
14.37
+10%
21.4
+49%
21.06
-2%
14.36
-32%
7.58
-47%
-0.84
N/A
-5.24
-524%
-7.64
-46%
-5.73
+25%
-3.89
+32%
-4.56
-17%
-4.36
+4%
3.58
N/A
1.57
-56%
4.49
+186%
4.99
+11%
5.41
+8%
6.73
+24%
8.48
+26%
13.1
+54%
11.08
-15%
21.75
+96%
19.94
-8%
22.5
+13%
16.47
-27%
17.9
+9%
20.65
+15%
24.55
+19%
28.7
+17%
29.94
+4%
29.44
-2%
27.61
-6%
34.52
+25%
36.59
+6%
40.33
+10%
47.34
+17%
45.44
-4%
47.47
+4%
49.53
+4%
42.81
-14%
50.67
+18%
37.55
-26%
51.54
+37%
57.74
+12%
60.62
+5%
73.54
+21%
76.35
+4%
70.15
-8%
70.06
0%
61.58
-12%
42.11
-32%
27.09
-36%
27.6
+2%
20.84
-24%
21.45
+3%
42.55
+98%
35.79
-16%
36.89
+3%
36.75
0%
26.47
-28%
20.02
-24%
18.82
-6%
27.65
+47%
30.28
+10%
34.65
+14%
40.05
+16%
27.19
-32%
32.16
+18%
60.6
+88%
82.26
+36%
92.71
+13%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.