NEXTAGE Future Growth

Future criteria checks 4/6

NEXTAGE is forecast to grow earnings and revenue by 25% and 10.9% per annum respectively. EPS is expected to grow by 28.4% per annum. Return on equity is forecast to be 18.7% in 3 years.

Key information

25.0%

Earnings growth rate

28.4%

EPS growth rate

Specialty Retail earnings growth	9.4%
Revenue growth rate	10.9%
Future return on equity	18.7%
Analyst coverage	Good
Last updated	10 Oct 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:NXAG.F - Analysts future estimates and past financials data (JPY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
11/30/2026	671,716	18,337	7,049	N/A	6
11/30/2025	611,338	15,739	-699	N/A	7
11/30/2024	537,746	10,543	-7,947	N/A	6
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	-9,714	-1,078	N/A
2/28/2019	177,745	3,178	N/A	N/A	N/A
11/30/2018	163,174	2,910	-8,772	-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
11/30/2014	50,447	326	N/A	-953	N/A
8/31/2014	47,555	307	N/A	N/A	N/A
5/31/2014	45,809	416	N/A	N/A	N/A
2/28/2014	44,002	537	N/A	N/A	N/A
11/30/2013	39,768	585	N/A	-1,647	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: NXAG.F's forecast earnings growth (25% per year) is above the savings rate (2.5%).

Earnings vs Market: NXAG.F's earnings (25% per year) are forecast to grow faster than the US market (15.2% per year).

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

Revenue vs Market: NXAG.F's revenue (10.9% per year) is forecast to grow faster than the US market (8.8% per year).

High Growth Revenue: NXAG.F's revenue (10.9% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: NXAG.F's Return on Equity is forecast to be low in 3 years time (18.7%).