3186

NEXTAGE Co., Ltd.

株式会社ネクステージ
Retail Trade
NEXTAGE Co., Ltd., together with its subsidiaries, engages in the sale of new and used cars in Japan. The company is also involved in automotive maintenance and repair services; the purchase of used vehicles; insurance agency services; on-site automobile purchasing services; car coating services; vehicle inspection services; and the sale of car accessories. It provides its products and services through its stores. NEXTAGE Co., Ltd. was incorporated in 1998 and is headquartered in Nagoya, Japan.
← Companies
Price
¥3,545
Market Cap
¥286.0B
Ent. Value
¥364.6B
Net Debt
−¥78.5B
Shares Out.
80.7M
P / E
21.9×
EV / EBIT
18.6×
P / Book
3.50×
P / NCAV
N/M
Div. Yield
1.27%
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥652.1B ¥552.8B ¥463.5B ¥418.1B ¥291.3B
Cost of Sales ¥539.9B ¥454.1B ¥376.6B ¥344.1B ¥234.5B
Gross Profit ¥112.2B ¥98.7B ¥86.8B ¥74.0B ¥56.7B
SG&A ¥92.6B ¥85.7B ¥70.7B ¥54.6B ¥43.1B
Operating Income ¥19.6B ¥12.9B ¥16.1B ¥19.4B ¥13.6B
Non-Operating Income ¥691M ¥399M ¥312M ¥275M ¥214M
Non-Operating Expenses ¥1.8B ¥1.2B ¥622M ¥642M ¥463M
Interest Expense ¥931M ¥501M ¥273M ¥245M ¥246M
Ordinary Income ¥18.5B ¥12.1B ¥15.8B ¥19.1B ¥13.4B
Pre-tax Income ¥17.6B ¥11.2B ¥15.5B ¥18.8B ¥13.3B
Income Taxes ¥4.8B ¥3.2B ¥4.0B ¥4.9B ¥3.6B
Current Tax ¥5.2B ¥3.8B ¥4.7B ¥5.2B ¥3.9B
Deferred Tax ¥-396M ¥-603M ¥-721M ¥-280M ¥-229M
Net Income (owners) ¥12.8B ¥8.0B ¥11.6B ¥13.9B ¥9.7B
Comprehensive Income ¥12.8B ¥8.1B ¥11.5B ¥13.8B ¥9.7B
EBITDA ¥26.2B ¥19.0B ¥20.4B ¥22.4B ¥17.6B
EPS ¥161.65 ¥99.90 ¥144.97 ¥176.30 ¥127.13
Shares Outstanding 80.7M 80.6M 80.6M 80.6M 78.1M
Shares Issued (total) 80.9M 80.8M 80.8M 80.7M 80.1M
Treasury Shares 0.2M 0.2M 0.2M 0.2M 2.0M