Switch theme
Sign up to access all valuation multiples
NEXTAGE Co Ltd is principally engaged in the dealing of used cars. It is primarily involved in operation, maintenance, insurance agency and automobile dealing of retails used domestic cars as well as sells imported cars and SUV/vans. In addition, the company operates an automobile maintenance business.
1998
2.2K+
LTM Revenue $3.8B
LTM EBITDA $134M
$1.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
NEXTAGE has a last 12-month revenue of $3.8B and a last 12-month EBITDA of $134M.
In the most recent fiscal year, NEXTAGE achieved revenue of $3.7B and an EBITDA of $118M.
NEXTAGE expects next 12-month revenue of XXX and NTM EBITDA of XXX
See NEXTAGE valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $3.1B | $3.7B | XXX | XXX | XXX |
| Gross Profit | $492M | $577M | XXX | XXX | XXX |
| Gross Margin | 16% | 16% | XXX | XXX | XXX |
| EBITDA | $133M | $118M | XXX | XXX | XXX |
| EBITDA Margin | 4% | 3% | XXX | XXX | XXX |
| Net Profit | $92.3M | $76.8M | XXX | XXX | XXX |
| Net Margin | 3% | 2% | XXX | XXX | XXX |
| Net Debt | $376M | $318M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, NEXTAGE's stock price is JPY 1576 (or $10).
NEXTAGE has current market cap of JPY 127B (or $844M), and EV of JPY 211B (or $1.4B).
See NEXTAGE trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.4B | $844M | XXX | XXX | XXX | XXX | $0.73 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, NEXTAGE has market cap of $844M and EV of $1.4B.
NEXTAGE's trades at 0.4x LTM EV/Revenue multiple, and 10.5x LTM EBITDA.
Analysts estimate NEXTAGE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for NEXTAGE and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.4B | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 11.7x | XXX | XXX | XXX |
| P/E | 15.5x | XXX | XXX | XXX |
| P/E/Growth | 0.6x | XXX | XXX | XXX |
| EV/FCF | -20.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpNEXTAGE's NTM/LTM revenue growth is 8%
NEXTAGE's revenue per employee for the last fiscal year averaged $1.7M, while opex per employee averaged $0.3M for the same period.
Over next 12 months, NEXTAGE's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate NEXTAGE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for NEXTAGE and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 19% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 3% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -12% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 11% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.7M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.3M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 16% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC | XXX | XXX | XXX | XXX | XXX | XXX |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Envela | XXX | XXX | XXX | XXX | XXX | XXX |
| Adairs | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagers Automotive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
NEXTAGE acquired XXX companies to date.
Last acquisition by NEXTAGE was XXXXXXXX, XXXXX XXXXX XXXXXX . NEXTAGE acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was NEXTAGE founded? | NEXTAGE was founded in 1998. |
| Where is NEXTAGE headquartered? | NEXTAGE is headquartered in Japan. |
| How many employees does NEXTAGE have? | As of today, NEXTAGE has 2.2K+ employees. |
| Is NEXTAGE publicy listed? | Yes, NEXTAGE is a public company listed on TKS. |
| What is the stock symbol of NEXTAGE? | NEXTAGE trades under 3186 ticker. |
| When did NEXTAGE go public? | NEXTAGE went public in 2013. |
| Who are competitors of NEXTAGE? | Similar companies to NEXTAGE include e.g. ADNOC, Lulu Retail, Envela, Adairs. |
| What is the current market cap of NEXTAGE? | NEXTAGE's current market cap is $844M |
| What is the current revenue of NEXTAGE? | NEXTAGE's last 12-month revenue is $3.8B. |
| What is the current EBITDA of NEXTAGE? | NEXTAGE's last 12-month EBITDA is $134M. |
| What is the current EV/Revenue multiple of NEXTAGE? | Current revenue multiple of NEXTAGE is 0.4x. |
| What is the current EV/EBITDA multiple of NEXTAGE? | Current EBITDA multiple of NEXTAGE is 10.5x. |
| What is the current revenue growth of NEXTAGE? | NEXTAGE revenue growth between 2023 and 2024 was 19%. |
| Is NEXTAGE profitable? | Yes, NEXTAGE is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
