Nextage Co Ltd
TSE:3186
Intrinsic Value
Nextage Co., Ltd. engages in the sale of new and used cars. [ Read More ]
The intrinsic value of one Nextage Co Ltd stock under the Base Case scenario is 7 346.87 JPY. Compared to the current market price of 2 774 JPY, Nextage Co Ltd is Undervalued by 62%.
Valuation Backtest
Nextage Co Ltd
Run backtest to discover the historical profit from buying and selling Nextage Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Nextage Co Ltd
Current Assets | 123.7B |
Cash & Short-Term Investments | 37.9B |
Receivables | 13.6B |
Other Current Assets | 72.1B |
Non-Current Assets | 82.4B |
PP&E | 66.1B |
Intangibles | 4.3B |
Other Non-Current Assets | 12B |
Current Liabilities | 69.7B |
Accounts Payable | 12B |
Accrued Liabilities | 955m |
Short-Term Debt | 26.7B |
Other Current Liabilities | 30B |
Non-Current Liabilities | 70.9B |
Long-Term Debt | 64.4B |
Other Non-Current Liabilities | 6.5B |
Earnings Waterfall
Nextage Co Ltd
Revenue
|
465B
JPY
|
Cost of Revenue
|
-374.6B
JPY
|
Gross Profit
|
90.3B
JPY
|
Operating Expenses
|
-74.1B
JPY
|
Operating Income
|
16.3B
JPY
|
Other Expenses
|
-4.5B
JPY
|
Net Income
|
11.8B
JPY
|
Free Cash Flow Analysis
Nextage Co Ltd
Profitability Score
Profitability Due Diligence
Nextage Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Nextage Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nextage Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Score
Nextage Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nextage Co Ltd
According to Wall Street analysts, the average 1-year price target for Nextage Co Ltd is 2 703 JPY with a low forecast of 2 020 JPY and a high forecast of 3 360 JPY.
Shareholder Return
Price
Nextage Co Ltd
Average Annual Return | 24.43% |
Standard Deviation of Annual Returns | 30.21% |
Max Drawdown | -61% |
Market Capitalization | 221.9B JPY |
Shares Outstanding | 79 903 100 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Nextage Co., Ltd. engages in the sale of new and used cars. The company is headquartered in Nagoya, Aichi-Ken and currently employs 3,725 full-time employees. The company went IPO on 2013-07-30. The main businesses of the Company consist of used car store operation, maintenance, insurance agency and automobile dealing, as well as other services, such as used car export and car coating services. The used car store operation business is comprised of domestic general automobiles, light automobiles and imported automobiles. The maintenance business provides vehicle inspection and maintenance services. The insurance agency business offers automobile insurance as an insurance agency. The automobile dealing business mainly purchases vehicles that are no longer needed by its customers. The firm exports used cars mainly to developing countries and emerging countries in east Africa and Oceania. Through its subsidiary, it provides car coating services, which makes car bodies hydrophilic and durable to dirt, acid and ultraviolet degradation. The company also involves in new car dealer operation business.
Contact
IPO
Employees
Officers
The intrinsic value of one Nextage Co Ltd stock under the Base Case scenario is 7 346.87 JPY.
Compared to the current market price of 2 774 JPY, Nextage Co Ltd is Undervalued by 62%.