NEXTAGE Co., Ltd.

TSE:3186 Stock Report

Market Cap: JP¥116.3b

NEXTAGE Future Growth

Future criteria checks 4/6

NEXTAGE is forecast to grow earnings and revenue by 21.5% and 8.7% per annum respectively. EPS is expected to grow by 23% per annum. Return on equity is forecast to be 16.8% in 3 years.

Key information

21.5%

Earnings growth rate

23.0%

EPS growth rate

Specialty Retail earnings growth8.4%
Revenue growth rate8.7%
Future return on equity16.8%
Analyst coverage

Good

Last updated16 Jan 2025

Recent future growth updates

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

Jan 09
NEXTAGE Co., Ltd. Just Missed Earnings - But Analysts Have Updated Their Models

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

Oct 10
Earnings Update: Here's Why Analysts Just Lifted Their NEXTAGE Co., Ltd. (TSE:3186) Price Target To JP¥3,123

Recent updates

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

Jan 09
NEXTAGE Co., Ltd. Just Missed Earnings - But Analysts Have Updated Their Models

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

Nov 27
NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

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

Oct 27
Take Care Before Jumping Onto NEXTAGE Co., Ltd. (TSE:3186) Even Though It's 26% Cheaper

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

Oct 10
Earnings Update: Here's Why Analysts Just Lifted Their NEXTAGE Co., Ltd. (TSE:3186) Price Target To JP¥3,123

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

Sep 26
NEXTAGE's (TSE:3186) Shareholders Will Receive A Bigger Dividend Than Last Year

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

Aug 21
Estimating The Fair Value Of NEXTAGE Co., Ltd. (TSE:3186)

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

Aug 06
NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

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

Jul 22
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

Jul 05
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

Jul 04
NEXTAGE (TSE:3186) Is Increasing Its Dividend To ¥33.00

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

Jun 08
Is NEXTAGE (TSE:3186) Using Too Much Debt?

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

Apr 03
NEXTAGE Co., Ltd. Recorded A 8.0% Miss On Revenue: Analysts Are Revisiting Their Models

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

Mar 19
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

Mar 01
These 4 Measures Indicate That NEXTAGE (TSE:3186) Is Using Debt Extensively

Earnings and Revenue Growth Forecasts

TSE:3186 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
11/30/2027706,53617,6215,63225,0075
11/30/2026648,59915,386-2,58017,9927
11/30/2025583,94213,689-40419,6276
11/30/2024552,7788,006-11,1623,024N/A
8/31/2024515,6538,249N/AN/AN/A
5/31/2024498,61911,274-6,60812,718N/A
2/29/2024464,98411,773N/AN/AN/A
11/30/2023463,46411,55613,19933,689N/A
8/31/2023478,01013,789N/AN/AN/A
5/31/2023465,61313,337-4,22212,714N/A
2/28/2023454,54712,098N/AN/AN/A
11/30/2022418,11713,886-30,505-17,853N/A
8/31/2022368,50013,103N/AN/AN/A
5/31/2022334,36411,526-10,135-1,950N/A
2/28/2022309,64110,733N/AN/AN/A
11/30/2021291,2639,663-4,2253,214N/A
8/31/2021274,5239,120N/AN/AN/A
5/31/2021264,5869,2542,68311,439N/A
2/28/2021242,5816,628N/AN/AN/A
11/30/2020241,1464,74010,92519,269N/A
8/31/2020236,8613,341N/AN/AN/A
5/31/2020230,2331,815-9,557-1,049N/A
2/29/2020231,8273,515N/AN/AN/A
11/30/2019219,2634,258-19,502-9,213N/A
8/31/2019206,4564,354N/AN/AN/A
5/31/2019192,3543,998-9,714-1,078N/A
2/28/2019177,7453,178N/AN/AN/A
11/30/2018163,1742,910-8,772-2,083N/A
8/31/2018148,8532,526N/AN/AN/A
5/31/2018137,0482,398N/A-181N/A
2/28/2018126,4382,454N/AN/AN/A
11/30/2017118,9712,262N/A-266N/A
8/31/2017111,6771,975N/AN/AN/A
5/31/2017102,8291,702N/A-835N/A
2/28/201795,0531,458N/AN/AN/A
11/30/201687,2011,333N/A-90N/A
8/31/201681,4631,393N/AN/AN/A
5/31/201673,9541,053N/A-942N/A
2/29/201666,592817N/AN/AN/A
11/30/201563,113841N/A975N/A
8/31/201559,741805N/AN/AN/A
5/31/201557,204692N/A4,370N/A
2/28/201553,574505N/AN/AN/A
11/30/201450,447326N/A-953N/A
8/31/201447,555307N/AN/AN/A
5/31/201445,809416N/AN/AN/A
2/28/201444,002537N/AN/AN/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 3186's forecast earnings growth (21.5% per year) is above the savings rate (0.3%).

Earnings vs Market: 3186's earnings (21.5% per year) are forecast to grow faster than the JP market (8.1% per year).

High Growth Earnings: 3186's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 3186's revenue (8.7% per year) is forecast to grow faster than the JP market (4.3% per year).

High Growth Revenue: 3186's revenue (8.7% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 3186's Return on Equity is forecast to be low in 3 years time (16.8%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/22 19:31
End of Day Share Price 2025/01/22 00:00
Earnings2024/11/30
Annual Earnings2024/11/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

NEXTAGE Co., Ltd. is covered by 10 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Michael Jon AllenAzabu Research
Kentaro HosodaBofA Global Research
Yumiko KaiIchiyoshi Research Institute Inc.