ランキングに戻る

Northern Trust Corporation (NTRS)

割安
Financial ServicesAsset ManagementUnited States

ファンダメンタル

57

株価

$168.90

時価総額

$31.93B

パート1 · 企業の価値

概要

Northern Trust is a Chicago-based trust bank that keeps custody of, administers and manages money for large institutions and wealthy families, rather than making everyday consumer loans. Its Asset Servicing business holds, settles and reports on securities for pension funds, insurers, sovereign wealth funds and fund managers worldwide. Its Wealth Management business runs trusts, investment portfolios and private banking for high-net-worth individuals and family offices. The company earns its living as the record-keeper other institutions trust with their assets, not by taking large market bets of its own.

収益の仕組み

Most revenue is fees calculated as a small percentage of the assets Northern Trust holds, administers or manages — so revenue rises and falls with financial markets and with how much new money clients bring in, not with how many loans are made. A second stream is net interest income, earned by investing the cash balances clients park with the bank while their securities are held. Because the cost base — people, technology, compliance — is relatively fixed, revenue swings from market moves flow largely to profit.

セグメント別売上高

Asset Servicing58.5%

Custody, fund administration and related services for pension funds, insurers and asset managers globally, priced as a share of assets under custody and administration.

Wealth Management41.5%

Trust, investment management and private banking for high-net-worth individuals, families and family offices in the United States and abroad.

競争優位性(moat)

スイッチングコスト · 狭い

Moving a pension fund's custody relationship to a new bank means re-plumbing reporting, compliance and reconciliation processes built over years, so clients rarely switch over price alone. But Northern Trust competes with BNY, State Street and JPMorgan, who offer the same lock-in to their own clients, so the advantage protects existing relationships more than it wins new ones.

需要を左右する要因

中程度の景気循環性

Fee revenue is tied to the market value of the assets under administration, so a market downturn shrinks revenue even without a single client leaving. Wealth Management and Asset Servicing contracts are typically multi-year, which smooths some of that swing, but Northern Trust states its business is dependent on fee income that can be hurt by weak markets and shifting investment preferences.

主なリスク

  • Fee revenue depends on markets — The company states that a majority of its revenue is fee-based and can be hurt by market volatility, economic downturns, underperformance or shifts in investment preferences, none of which it controls.
  • Interest rate sensitivity — Northern Trust earns net interest income on client cash balances, so changes in interest rates can move earnings negatively in either direction depending on how the balance sheet is positioned.
  • Dependence on outside technology and networks — The company is highly dependent on information technology systems, many operated by third parties, and states that failures, disruptions or cyberattacks could severely affect operations and results.
  • Extensive and evolving regulation — As a bank holding company, Northern Trust is subject to extensive supervision, and evolving data privacy and other rules can raise compliance costs and legal exposure over time.

強気材料

Buyers argue that being the trusted record-keeper for pension funds and family offices creates relationships that rarely break, and that a recovery in markets and cross-border flows would lift fee revenue without requiring any change in the underlying business.

弱気材料

Sellers fear that fee income tracks markets the company cannot control, that scale rivals like BNY and State Street can undercut on price, and that a prolonged downturn or an interest rate move in the wrong direction would compress earnings at once.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

貸借対照表と流動性

売上高

$9.05B

直近12か月(2026/6/30まで)

純利益

$2.24B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$5.46B

自己資本合計

$12.96B

負債合計

$164.17B

流動比率

0.40

利払い倍率

1.18

負債/EBITDA

-

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割安

適正価値

$237.86

現在株価

$168.90

安全マージン

+29.0%

適正価値レンジ

$154.61 - $321.11

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$184.27
ディスカウンテッド・キャッシュフロー(DCF):$501.32
利益倍率(P/E):$167.53
グレアムの成長公式:$283.73
収益力価値(EPV):$114.38
正当化されたP/B:$125.56
配当割引モデル(ゴードン):$47.35
P/FFO(運用から生まれる資金):$220.03
中間サイクル利益:$157.79
売上高倍率:$128.11
アナリスト・コンセンサス:保有 (2B / 14H / 5S)
直近の決算サプライズ:+7.52%

バリュエーション指標

P/E レシオ

19.97

ROE

13.4%

P/B レシオ

2.31

P/FCF

69.58

粗利益率

-

ROIC

-

収益性レーダー

価値創造(経済的モート)

ROIC

-

WACC

11.4%

ROIC − WACC

-

ファンダメンタル分析基準

合格(14)

  • EPS shows upward trend
  • EPS CAGR 5.69%
  • Price CAGR 6.93%
  • P/B Ratio 2.31
  • Operating Margin 33.3%
  • Positive Free Cash Flow
  • CapEx intensity
  • Low reliance on intangibles
  • ROE 17.1%
  • Revenue Growth 5Y 5.6%
  • Earnings Surprise avg 8.3%
  • PEG Ratio 1.52
  • Share Dilution -4.4%
  • Net Margin Trend 24.8% vs 22.0%

不合格(9)

  • P/FCF 69.58
  • Debt/Equity ratio
  • Interest Coverage
  • Return on Tangible Assets
  • Price below Graham Number
  • DCF valuation (Fairly valued)
  • Analyst Consensus 10% Buy
  • Earnings Quality (OCF/NI) 0.24
  • Piotroski F-Score 4/9

データなし(5)

  • ROIC NaN%
  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Current Ratio
  • Debt/EBITDA

Piotroski F-スコア

4/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

0.24

低品質:会計処理を調査してください

株式希薄化

-4.4%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Michael Gerard O'GradyChairman, President & CEO59
Mr. Peter B. CherecwichExecutive VP & COO60
Mr. Thomas A. SouthExecutive VP & Chief Information Officer55
Mr. Jason Jerrome TylerExecutive VP & President of Wealth Management53
Mr. David W. Fox Jr.Executive VP & CFO66
Mr. Jim WardSenior Investment Officer & Senior VP of Western Michigan Office-
Mr. Ian HeadonHead of Depositary Regulatory & Technical Services-
Ms. Alexandria TaylorExecutive VP & Chief Administrative Officer42
Mr. Steve CarrollSVP & Head of Investor Relations-
Ms. Susan Cohen Levy J.D.Executive VP, General Counsel & Corporate Secretary67

監査リスク

5

取締役会リスク

9

報酬リスク

2

株主権利リスク

3

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-24

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-30

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-29

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for NTRS, sourced from Markets Gazette.

  • 3/2/2026POSITIVE
    Northern Trust enters tokenized Treasurys fund market with new share class

    Northern Trust Corporation, the US-based asset management giant, has officially entered the burgeoning market for tokenized Treasurys funds by launching a new share class for its liquidity fund. This strategic move leverages a blockchain-enabled structure, positioning the company at the forefront of financial innovation. The on-chain US Treasurys exposure market is rapidly expanding, currently nearing an impressive $11 billion, underscoring a clear demand for advanced digital solutions. For investors, Northern Trust's initiative suggests potential for revenue growth and diversification for the company, strengthening its position in an evolving sector and offering new opportunities for accessing traditional financial instruments through modern infrastructure.

via Markets Gazette