3842

Nextgen,Inc.

株式会社ネクストジェン
Information & Communication
Nextgen,Inc. provides telecommunication, session initiation protocol (SIP)/VoIP security, and enterprise solutions in Japan. The company offers carrier-grade SIP/VoIP systems to various telecommunication carriers. It also provides VoIP QA testing solutions, including NX-VNS, a VoIP node simulator; NX-V3S, a SIP fuzz test tool; and NX-V3R, an RTP/RTCP protocol, as well as NX-C6000/NX-C6500, a network forensic and IDS system targeted for VoIP/IMS core network. In addition, the company offers SIP/VoIP security audit for telecom carriers, mobile operators, VoIP/IMS system vendors, and VoIP/IMS system integrators. Further, it provides session border controller, subscriber storing softswitch, HSS/HLR solution, and IP-PBX solutions for enterprises, as well as voice logging solutions for small to large networks. The company was incorporated in 2001 and is headquartered in Tokyo, Japan.
← Companies
Price
¥992
Market Cap
¥3.1B
Ent. Value
¥1.3B
Net Cash
¥1.7B
Shares Out.
3.1M
P / E
10.5×
EV / EBIT
4.1×
P / Book
1.28×
P / NCAV
1.88×
Div. Yield
1.51%
Financials
Metric FY 2025
TDnet 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥4.3B ¥3.6B ¥3.5B ¥3.1B ¥3.8B
Cost of Sales ¥2.7B ¥2.2B ¥2.2B ¥1.9B ¥2.4B
Gross Profit ¥1.6B ¥1.4B ¥1.3B ¥1.1B ¥1.4B
SG&A ¥1.2B ¥1.2B ¥1.1B ¥1.1B ¥1.2B
Operating Income ¥328M ¥262M ¥181M ¥31M ¥189M
Non-Operating Income ¥4M ¥2M ¥0M ¥0M ¥0M
Interest Income — ¥1M ¥0M ¥0M ¥0M
Non-Operating Expenses — ¥14M ¥8M ¥8M ¥8M
Interest Expense — ¥4M ¥3M ¥3M ¥3M
Ordinary Income ¥325M ¥250M ¥174M ¥24M ¥181M
Pre-tax Income ¥325M ¥218M ¥174M ¥-437M ¥202M
Income Taxes ¥32M ¥13M ¥7M ¥17M ¥37M
Current Tax — ¥16M ¥30M ¥6M ¥54M
Deferred Tax — ¥-3M ¥-23M ¥11M ¥-17M
Net Income (owners) ¥292M ¥205M ¥167M ¥-454M ¥165M
Comprehensive Income — ¥205M ¥168M ¥-455M ¥165M
EBITDA ¥614M ¥543M ¥508M ¥308M ¥582M
Goodwill Amort. (J-GAAP) — ¥9M ¥11M ¥11M ¥11M
EPS ¥94.53 ¥66.61 ¥54.88 ¥-165.78 ¥63.48
Shares Outstanding — 3.1M 3.0M 3.0M 2.7M
Shares Issued (total) — 3.1M 3.0M 3.0M 2.7M
Treasury Shares — 0.0M 0.0M 0.0M 0.0M