Loading...
XJPX3186
Market cap720mUSD
Jan 17, Last price  
1,401.00JPY
1D
-1.48%
1Q
-2.16%
Jan 2017
324.55%
IPO
1,272.78%
Name

Nextage Co Ltd

Chart & Performance

D1W1MN
XJPX:3186 chart
P/E
9.75
P/S
0.24
EPS
143.74
Div Yield, %
2.36%
Shrs. gr., 5y
1.64%
Rev. gr., 5y
23.22%
Revenues
463.46b
+10.85%
28,319,508,00039,768,788,00050,447,597,00063,113,915,00087,201,209,000118,971,998,000163,174,000,000219,263,000,000241,146,000,000291,263,000,000418,117,000,000463,464,000,000
Net income
11.56b
-16.78%
483,512,000585,838,000326,618,000841,799,0001,333,776,0002,262,344,0002,910,000,0004,258,000,0004,740,000,0009,663,000,00013,886,000,00011,556,000,000
CFO
33.69b
P
-45,723,000-1,647,341,000-953,653,000975,440,000-90,307,000-266,199,000-2,083,000,000-9,213,000,00019,269,000,0003,214,000,000-17,853,000,00033,689,000,000
Dividend
Nov 28, 202433 JPY/sh

Profile

NEXTAGE Co., Ltd. engages in the retail sale of new and used cars in Japan. It is also involved in the provision of vehicle maintenance and repair, as well as vehicle safety inspection services; operation of an insurance agency; purchase of used cars; and car exterior coating business. The company was incorporated in 1998 and is headquartered in Nagoya, Japan.
URL
https://www.nextage.jp/
IPO date
Jul 30, 2013
Employees
5,351
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑112022‑112021‑112020‑112019‑112018‑112017‑112016‑112015‑11
Income
Revenues
463,464,000
10.85%
418,117,000
43.55%
Cost of revenue
447,379,000
398,668,000
Unusual Expense (Income)
NOPBT
16,085,000
19,449,000
NOPBT Margin
3.47%
4.65%
Operating Taxes
3,976,000
4,879,000
Tax Rate
24.72%
25.09%
NOPAT
12,109,000
14,570,000
Net income
11,556,000
-16.78%
13,886,000
43.70%
Dividends
(1,933,000)
(1,171,000)
Dividend yield
1.06%
0.48%
Proceeds from repurchase of equity
937,000
4,688,000
BB yield
-0.51%
-1.92%
Debt
Debt current
30,143,000
28,394,000
Long-term debt
47,292,000
48,274,000
Deferred revenue
2,000
Other long-term liabilities
5,146,000
4,094,000
Net debt
47,005,000
56,028,000
Cash flow
Cash from operating activities
33,689,000
(17,853,000)
CAPEX
(20,490,000)
(12,652,000)
Cash from investing activities
(23,677,000)
(13,831,000)
Cash from financing activities
(227,000)
28,812,000
FCF
10,141,000
(27,630,000)
Balance
Cash
29,630,000
19,845,000
Long term investments
800,000
795,000
Excess cash
7,256,800
Stockholders' equity
54,065,000
44,580,000
Invested Capital
141,814,200
133,322,000
ROIC
8.80%
13.71%
ROCE
10.79%
14.59%
EV
Common stock shares outstanding
79,720
79,018
Price
2,289.00
-25.80%
3,085.00
34.72%
Market cap
182,478,267
-25.14%
243,771,795
37.64%
EV
229,483,267
299,953,795
EBITDA
20,352,000
22,400,000
EV/EBITDA
11.28
13.39
Interest
273,000
245,000
Interest/NOPBT
1.70%
1.26%