First Time Loading...

Nextage Co Ltd
TSE:3186

Watchlist Manager
Nextage Co Ltd Logo
Nextage Co Ltd
TSE:3186
Watchlist
Price: 2 774 JPY -0.64% Market Closed
Updated: Apr 26, 2024

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%.

Key Points:
Intrinsic Value
Base Case
7 346.87 JPY
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Nextage Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Nextage Co Ltd

Provide an overview of the primary business activities
of Nextage Co Ltd.

What unique competitive advantages
does Nextage Co Ltd hold over its rivals?

What risks and challenges
does Nextage Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Nextage Co Ltd.

Provide P/S
for Nextage Co Ltd.

Provide P/E
for Nextage Co Ltd.

Provide P/OCF
for Nextage Co Ltd.

Provide P/FCFE
for Nextage Co Ltd.

Provide P/B
for Nextage Co Ltd.

Provide EV/S
for Nextage Co Ltd.

Provide EV/GP
for Nextage Co Ltd.

Provide EV/EBITDA
for Nextage Co Ltd.

Provide EV/EBIT
for Nextage Co Ltd.

Provide EV/OCF
for Nextage Co Ltd.

Provide EV/FCFF
for Nextage Co Ltd.

Provide EV/IC
for Nextage Co Ltd.

Show me price targets
for Nextage Co Ltd made by professional analysts.

What are the Revenue projections
for Nextage Co Ltd?

How accurate were the past Revenue estimates
for Nextage Co Ltd?

What are the Net Income projections
for Nextage Co Ltd?

How accurate were the past Net Income estimates
for Nextage Co Ltd?

What are the EPS projections
for Nextage Co Ltd?

How accurate were the past EPS estimates
for Nextage Co Ltd?

What are the EBIT projections
for Nextage Co Ltd?

How accurate were the past EBIT estimates
for Nextage Co Ltd?

Compare the revenue forecasts
for Nextage Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Nextage Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Nextage Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Nextage Co Ltd compared to its peers.

Compare the P/E ratios
of Nextage Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Nextage Co Ltd with its peers.

Analyze the financial leverage
of Nextage Co Ltd compared to its main competitors.

Show all profitability ratios
for Nextage Co Ltd.

Provide ROE
for Nextage Co Ltd.

Provide ROA
for Nextage Co Ltd.

Provide ROIC
for Nextage Co Ltd.

Provide ROCE
for Nextage Co Ltd.

Provide Gross Margin
for Nextage Co Ltd.

Provide Operating Margin
for Nextage Co Ltd.

Provide Net Margin
for Nextage Co Ltd.

Provide FCF Margin
for Nextage Co Ltd.

Show all solvency ratios
for Nextage Co Ltd.

Provide D/E Ratio
for Nextage Co Ltd.

Provide D/A Ratio
for Nextage Co Ltd.

Provide Interest Coverage Ratio
for Nextage Co Ltd.

Provide Altman Z-Score Ratio
for Nextage Co Ltd.

Provide Quick Ratio
for Nextage Co Ltd.

Provide Current Ratio
for Nextage Co Ltd.

Provide Cash Ratio
for Nextage Co Ltd.

What is the historical Revenue growth
over the last 5 years for Nextage Co Ltd?

What is the historical Net Income growth
over the last 5 years for Nextage Co Ltd?

What is the current Free Cash Flow
of Nextage Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Nextage Co Ltd.

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

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.

Positive 3-Year Average ROE
Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive Gross Profit
54/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
68/100
Solvency
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

Wall Street analysts forecast Nextage Co Ltd stock price to drop over the next 12 months.

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.

Lowest
Price Target
2 020 JPY
27% Downside
Average
Price Target
2 703 JPY
3% Downside
Highest
Price Target
3 360 JPY
21% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Nextage Co Ltd

1M 1M
-2%
6M 6M
+30%
1Y 1Y
+15%
3Y 3Y
+60%
5Y 5Y
+138%
10Y 10Y
+2 883%
Annual Price Range
2 774
52w Low
1 848
52w High
3 760
Price Metrics
Average Annual Return 24.43%
Standard Deviation of Annual Returns 30.21%
Max Drawdown -61%
Shares Statistics
Market Capitalization 221.9B JPY
Shares Outstanding 79 903 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Nextage Co Ltd Logo
Nextage Co Ltd

Country

Japan

Industry

Retail

Market Cap

221.9B JPY

Dividend Yield

2.36%

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

AICHI-KEN
Nagoya
14F, Meiji Yasuda Seimei Nagoya Bldg., 1-1, Shinsakae-machi, Naka-ku
+81522288541.0
https://www.nextage.jp/

IPO

2013-07-30

Employees

3 725

Officers

Founder, President & Chairman
Mr. Seiji Hirota
Managing Executive Officer
Mr. Kimiyoshi Miyazaki
Executive Officer & Director
Mr. Masashi Nomura
Senior Managing Executive Officer
Shigeyuki Ando

See Also

Discover More
What is the Intrinsic Value of one Nextage Co Ltd stock?

The intrinsic value of one Nextage Co Ltd stock under the Base Case scenario is 7 346.87 JPY.

Is Nextage Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 774 JPY, Nextage Co Ltd is Undervalued by 62%.