NEXTAGE 향후 성장

Future 기준 점검 3/6

NEXTAGE (는) 각각 연간 19.3% 및 6.5% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 19.2% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 17.3% 로 예상됩니다.

핵심 정보

19.3%

이익 성장률

19.20%

EPS 성장률

Specialty Retail 이익 성장	7.4%
매출 성장률	6.5%
향후 자기자본이익률	17.28%
애널리스트 커버리지	Good
마지막 업데이트	17 Nov 2025

최근 향후 성장 업데이트

NEXTAGE Co., Ltd. Just Recorded A 26% EPS Beat: Here's What Analysts Are Forecasting Next

Oct 09

NEXTAGE Co., Ltd. Just Beat Revenue By 14%: Here's What Analysts Think Will Happen Next

Jul 10

Recent updates

Estimating The Intrinsic Value Of NEXTAGE Co., Ltd. (TSE:3186)

Dec 18

NEXTAGE (TSE:3186) Has Announced That It Will Be Increasing Its Dividend To ¥34.00

Nov 26

These 4 Measures Indicate That NEXTAGE (TSE:3186) Is Using Debt Extensively

Oct 28

NEXTAGE Co., Ltd. Just Recorded A 26% EPS Beat: Here's What Analysts Are Forecasting Next

Oct 09

A Look At The Fair Value Of NEXTAGE Co., Ltd. (TSE:3186)

Sep 17

NEXTAGE (TSE:3186) Has Announced That It Will Be Increasing Its Dividend To ¥34.00

Aug 27

NEXTAGE's (TSE:3186) Upcoming Dividend Will Be Larger Than Last Year's

Jul 25

NEXTAGE's (TSE:3186) Shareholders Will Receive A Bigger Dividend Than Last Year

Jul 11

NEXTAGE Co., Ltd. Just Beat Revenue By 14%: Here's What Analysts Think Will Happen Next

Jul 10

There's Been No Shortage Of Growth Recently For NEXTAGE's (TSE:3186) Returns On Capital

Jul 08

NEXTAGE (TSE:3186) Use Of Debt Could Be Considered Risky

May 31

Why Investors Shouldn't Be Surprised By NEXTAGE Co., Ltd.'s (TSE:3186) P/E

May 15

NEXTAGE Co., Ltd. Just Beat Revenue By 11%: Here's What Analysts Think Will Happen Next

Apr 10

Take Care Before Jumping Onto NEXTAGE Co., Ltd. (TSE:3186) Even Though It's 26% Cheaper

Oct 27

Earnings Update: Here's Why Analysts Just Lifted Their NEXTAGE Co., Ltd. (TSE:3186) Price Target To JP¥3,123

Oct 10

NEXTAGE's (TSE:3186) Shareholders Will Receive A Bigger Dividend Than Last Year

Sep 26

Estimating The Fair Value Of NEXTAGE Co., Ltd. (TSE:3186)

Aug 21

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

Aug 06

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

Jul 22

JP¥3,140 - That's What Analysts Think NEXTAGE Co., Ltd. (TSE:3186) Is Worth After These Results

Jul 05

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

Jul 04

Is NEXTAGE (TSE:3186) Using Too Much Debt?

Jun 08

NEXTAGE Co., Ltd. Recorded A 8.0% Miss On Revenue: Analysts Are Revisiting Their Models

Apr 03

NEXTAGE Co., Ltd. (TSE:3186) Looks Just Right With A 26% Price Jump

Mar 19

These 4 Measures Indicate That NEXTAGE (TSE:3186) Is Using Debt Extensively

Mar 01

이익 및 매출 성장 예측

TSE:3186 - 애널리스트 향후 추정치 및 과거 재무 데이터 (JPY Millions)
날짜	매출	이익	자유현금흐름	영업현금흐름	평균 애널리스트 수
11/30/2028	779,300	20,100	12,500	N/A	1
11/30/2027	728,275	16,508	8,233	N/A	4
11/30/2026	678,462	14,399	6,214	N/A	7
11/30/2025	635,538	11,895	800	N/A	7
8/31/2025	628,026	8,971	N/A	N/A	N/A
5/31/2025	596,731	6,873	-12,219	-2,401	N/A
2/28/2025	578,188	7,673	N/A	N/A	N/A
11/30/2024	552,778	8,006	-11,162	3,024	N/A
8/31/2024	515,653	8,249	N/A	N/A	N/A
5/31/2024	498,619	11,274	-6,608	12,718	N/A
2/29/2024	464,984	11,773	N/A	N/A	N/A
11/30/2023	463,464	11,556	13,199	33,689	N/A
8/31/2023	478,010	13,789	N/A	N/A	N/A
5/31/2023	465,613	13,337	-4,222	12,714	N/A
2/28/2023	454,547	12,098	N/A	N/A	N/A
11/30/2022	418,117	13,886	-30,505	-17,853	N/A
8/31/2022	368,500	13,103	N/A	N/A	N/A
5/31/2022	334,364	11,526	-10,135	-1,950	N/A
2/28/2022	309,641	10,733	N/A	N/A	N/A
11/30/2021	291,263	9,663	-4,225	3,214	N/A
8/31/2021	274,523	9,120	N/A	N/A	N/A
5/31/2021	264,586	9,254	2,683	11,439	N/A
2/28/2021	242,581	6,628	N/A	N/A	N/A
11/30/2020	241,146	4,740	10,925	19,269	N/A
8/31/2020	236,861	3,341	N/A	N/A	N/A
5/31/2020	230,233	1,815	-9,557	-1,049	N/A
2/29/2020	231,827	3,515	N/A	N/A	N/A
11/30/2019	219,263	4,258	-19,502	-9,213	N/A
8/31/2019	206,456	4,354	N/A	N/A	N/A
5/31/2019	192,354	3,998	N/A	-1,078	N/A
2/28/2019	177,745	3,178	N/A	N/A	N/A
11/30/2018	163,174	2,910	N/A	-2,083	N/A
8/31/2018	148,853	2,526	N/A	N/A	N/A
5/31/2018	137,048	2,398	N/A	-181	N/A
2/28/2018	126,438	2,454	N/A	N/A	N/A
11/30/2017	118,971	2,262	N/A	-266	N/A
8/31/2017	111,677	1,975	N/A	N/A	N/A
5/31/2017	102,829	1,702	N/A	-835	N/A
2/28/2017	95,053	1,458	N/A	N/A	N/A
11/30/2016	87,201	1,333	N/A	-90	N/A
8/31/2016	81,463	1,393	N/A	N/A	N/A
5/31/2016	73,954	1,053	N/A	-942	N/A
2/29/2016	66,592	817	N/A	N/A	N/A
11/30/2015	63,113	841	N/A	975	N/A
8/31/2015	59,741	805	N/A	N/A	N/A
5/31/2015	57,204	692	N/A	4,370	N/A
2/28/2015	53,574	505	N/A	N/A	N/A

애널리스트 향후 성장 전망

수입 대 저축률: 3186 의 연간 예상 수익 증가율(19.3%)이 saving rate(0.6%)보다 높습니다.

수익 vs 시장: 3186 의 연간 수익(19.3%)이 JP 시장(8.5%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 수익: 3186 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.

수익 대 시장: 3186 의 수익(연간 6.5%)이 JP 시장(연간 4.6%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 매출: 3186 의 수익(연간 6.5%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: 3186의 자본 수익률은 3년 후 17.3%로 낮을 것으로 예상됩니다.

성장 기업 찾아보기

기업 분석 및 재무 데이터 상태

데이터	최종 업데이트 (UTC 시간)
기업 분석	2026/01/01 20:37
종가	2025/12/30 00:00
수익	2025/08/31
연간 수익	2024/11/30

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지	데이터	기간	미국 소스 예시 ^*
기업 재무제표	10년	손익계산서 현금흐름표 대차대조표	SEC 양식 10-K SEC 양식 10-Q
분석가 컨센서스 추정치	+3년	재무 예측 분석가 목표주가	분석가 리서치 보고서 Blue Matrix
시장 가격	30년	주가 배당, 분할 및 기타 조치	ICE 시장 데이터 SEC 양식 S-1
지분 구조	10년	주요 주주 내부자 거래	SEC 양식 4 SEC 양식 13D
경영진	10년	리더십 팀 이사회	SEC 양식 10-K SEC 양식 DEF 14A
주요 개발	10년	회사 공시	SEC 양식 8-K

^* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 Github 페이지에서 확인할 수 있으며, 보고서 활용 방법에 대한 가이드와 Youtube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

NEXTAGE Co., Ltd.는 8명의 분석가가 다루고 있습니다. 이 중 7명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가	기관
Shiro Sakamaki	BofA Global Research
Yumiko Kai	Ichiyoshi Research Institute Inc.
Katsumi Arai	Morgan Stanley

NEXTAGE 향후 성장

Future 기준 점검 3/6

핵심 정보

최근 향후 성장 업데이트

Price target increased by 17% to JP¥2,442

Consensus EPS estimates increase by 11%

NEXTAGE Co., Ltd. Just Recorded A 26% EPS Beat: Here's What Analysts Are Forecasting Next

Price target increased by 8.7% to JP¥2,008

Price target increased by 8.7% to JP¥2,008

NEXTAGE Co., Ltd. Just Beat Revenue By 14%: Here's What Analysts Think Will Happen Next

Recent updates

Estimating The Intrinsic Value Of NEXTAGE Co., Ltd. (TSE:3186)

NEXTAGE (TSE:3186) Has Announced That It Will Be Increasing Its Dividend To ¥34.00

NEXTAGE Co., Ltd. to Report Fiscal Year 2025 Results on Jan 05, 2026

Upcoming dividend of JP¥34.00 per share

Price target increased by 17% to JP¥2,442

Now 23% overvalued after recent price rise

These 4 Measures Indicate That NEXTAGE (TSE:3186) Is Using Debt Extensively

Now 20% overvalued after recent price rise

Consensus EPS estimates increase by 11%

NEXTAGE Co., Ltd. Just Recorded A 26% EPS Beat: Here's What Analysts Are Forecasting Next

Third quarter 2025 earnings: EPS and revenues exceed analyst expectations

Now 26% overvalued after recent price rise

A Look At The Fair Value Of NEXTAGE Co., Ltd. (TSE:3186)

NEXTAGE (TSE:3186) Has Announced That It Will Be Increasing Its Dividend To ¥34.00

NEXTAGE Co., Ltd. to Report Q3, 2025 Results on Oct 06, 2025

NEXTAGE's (TSE:3186) Upcoming Dividend Will Be Larger Than Last Year's

Price target increased by 8.7% to JP¥2,008

NEXTAGE's (TSE:3186) Shareholders Will Receive A Bigger Dividend Than Last Year

Price target increased by 8.7% to JP¥2,008

NEXTAGE Co., Ltd. Just Beat Revenue By 14%: Here's What Analysts Think Will Happen Next

Dividend of JP¥34.00 announced

There's Been No Shortage Of Growth Recently For NEXTAGE's (TSE:3186) Returns On Capital

NEXTAGE Co., Ltd. revises Consolidated and Non-Consolidated Earnings Guidance for the Fiscal Year Ending November 30, 2025

NEXTAGE (TSE:3186) Use Of Debt Could Be Considered Risky

NEXTAGE Co., Ltd. to Report Q2, 2025 Results on Jul 07, 2025

Why Investors Shouldn't Be Surprised By NEXTAGE Co., Ltd.'s (TSE:3186) P/E

New minor risk - Share price stability

Investor sentiment improves as stock rises 17%

NEXTAGE Co., Ltd. Just Beat Revenue By 11%: Here's What Analysts Think Will Happen Next

First quarter 2025 earnings released: EPS: JP¥13.98 (vs JP¥18.23 in 1Q 2024)

Now 21% undervalued

Be Wary Of NEXTAGE (TSE:3186) And Its Returns On Capital

Insufficient new directors

NEXTAGE Co., Ltd. to Report Q1, 2025 Results on Apr 07, 2025

Now 21% undervalued after recent price drop

Consensus EPS estimates fall by 29%

Consensus EPS estimates fall by 11%

Price target decreased by 11% to JP¥2,780

NEXTAGE Co., Ltd. Just Missed Earnings - But Analysts Have Updated Their Models

Full year 2024 earnings: Revenues exceed analysts expectations while EPS lags behind

NEXTAGE Co., Ltd., Annual General Meeting, Feb 21, 2025

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

NEXTAGE Co., Ltd. to Report Fiscal Year 2024 Results on Jan 06, 2025

Upcoming dividend of JP¥33.00 per share

Take Care Before Jumping Onto NEXTAGE Co., Ltd. (TSE:3186) Even Though It's 26% Cheaper

Consensus EPS estimates fall by 24%

Earnings Update: Here's Why Analysts Just Lifted Their NEXTAGE Co., Ltd. (TSE:3186) Price Target To JP¥3,123

Third quarter 2024 earnings released: EPS: JP¥19.09 (vs JP¥57.12 in 3Q 2023)

NEXTAGE's (TSE:3186) Shareholders Will Receive A Bigger Dividend Than Last Year

Price target increased by 12% to JP¥3,290

Estimating The Fair Value Of NEXTAGE Co., Ltd. (TSE:3186)

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

Investor sentiment deteriorates as stock falls 19%

NEXTAGE Co., Ltd. to Report Q3, 2024 Results on Oct 07, 2024

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

JP¥3,140 - That's What Analysts Think NEXTAGE Co., Ltd. (TSE:3186) Is Worth After These Results

NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

Second quarter 2024 earnings released: EPS: JP¥49.19 (vs JP¥55.71 in 2Q 2023)

Is NEXTAGE (TSE:3186) Using Too Much Debt?

NEXTAGE Co., Ltd. to Report Q2, 2024 Results on Jul 01, 2024

NEXTAGE Co., Ltd. Recorded A 8.0% Miss On Revenue: Analysts Are Revisiting Their Models

First quarter 2024 earnings released: EPS: JP¥18.23 (vs JP¥15.60 in 1Q 2023)

NEXTAGE Co., Ltd. (TSE:3186) Looks Just Right With A 26% Price Jump

These 4 Measures Indicate That NEXTAGE (TSE:3186) Is Using Debt Extensively

NEXTAGE Co., Ltd. to Report Q1, 2024 Results on Apr 01, 2024

Full year 2023 earnings: EPS misses analyst expectations

NEXTAGE Co., Ltd., Annual General Meeting, Feb 22, 2024

Upcoming dividend of JP¥32.00 per share at 1.3% yield

NEXTAGE Co., Ltd. to Report Fiscal Year 2023 Results on Jan 09, 2024