Company Valuation: Nomura System Corporation Co, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8,412 6,394 5,379 5,279 5,556 6,015
Change - -23.99% -15.88% -1.86% 5.25% 8.26%
Enterprise Value (EV) 1 6,565 4,546 3,311 2,614 2,702 3,315
Change - -30.75% -27.18% -21.05% 3.38% 22.69%
P/E 15.8x 9.19x 21.1x 14.8x 15.3x 14.9x
PBR 1.75x 1.2x 1.9x 1.74x 1.73x 1.71x
PEG - 0.3x -0.3x 0.4x 8.51x 1.3x
Capitalization / Revenue 3.31x 2.29x 2x 1.79x 1.7x 1.81x
EV / Revenue 2.59x 1.63x 1.23x 0.89x 0.83x 1x
EV / EBITDA 17.6x 9.49x 9.15x 5.56x 5.15x 5.56x
EV / EBIT 17.6x 9.57x 9.41x 5.63x 5.25x 5.66x
EV / FCF 39.8x 50x 9.02x 9.54x 7.95x 12.1x
FCF Yield 2.52% 2% 11.1% 10.5% 12.6% 8.27%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 11.61 15.02 5.5 7.79 7.93 8.811
Distribution rate - - - - - -
Net sales 1 2,539 2,790 2,695 2,945 3,275 3,320
EBITDA 1 374 479 362 470 525 596
EBIT 1 373 475 352 464 515 586
Net income 1 269 349 255 359 366 403
Net Debt 1 -1,847 -1,848 -2,068 -2,665 -2,854 -2,700
Reference price 2 183.00 138.00 116.00 115.00 121.00 131.00
Nbr of stocks (in thousands) 45,970 46,337 46,370 45,903 45,918 45,918
Announcement Date 3/24/21 3/23/22 3/24/23 3/26/24 3/26/25 3/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.2M
21.76x3.58x12.51x3.05% 209B
21.99x4.64x11.39x0.75% 189B
-620.16x44.13x181.28x-.--% 128B
-133.36x18.52x101.87x-.--% 119B
14.49x1.58x8.28x3.31% 116B
13.77x2.48x9.42x5.98% 79.43B
19.52x5.2x12.78x2.87% 58.33B
-17.09x7.32x12.45x-.--% 48.2B
22.74x1.88x11.92x1.37% 44.61B
Average -72.93x 9.93x 40.21x 1.93% 99.22B
Weighted average by Cap. -83.16x 10.69x 44.07x 1.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nomura System Corporation Co, Ltd.

Historical PBR trend

Valuation ratios - PBR - Nomura System Corporation Co, Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nomura System Corporation Co, Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nomura System Corporation Co, Ltd.

  1. Stock Market
  2. Stocks
  3. 3940 Stock
  4. Valuation Nomura System Corporation Co, Ltd.