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 $4.0B
LTM EBITDA $142M
$1.5B
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 (LTM) of $4.0B and a last 12-month EBITDA of $142M.
In the most recent fiscal year, NEXTAGE achieved revenue of $3.8B and an EBITDA of $122M.
NEXTAGE expects next 12-month revenue of XXX and NTM EBITDA of XXX
See NEXTAGE valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $4.0B | XXX | $3.8B | XXX | XXX | XXX |
| Gross Profit | $842M | XXX | $677M | XXX | XXX | XXX |
| Gross Margin | 21% | XXX | 18% | XXX | XXX | XXX |
| EBITDA | $142M | XXX | $122M | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | 3% | XXX | XXX | XXX |
| EBIT | $98.7M | XXX | $88.8M | XXX | XXX | XXX |
| EBIT Margin | 2% | XXX | 2% | XXX | XXX | XXX |
| Net Profit | $62.5M | XXX | $54.9M | XXX | XXX | XXX |
| Net Margin | 2% | XXX | 1% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $507M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, NEXTAGE's stock price is JPY 1660 (or $11).
NEXTAGE has current market cap of JPY 134B (or $917M), and EV of JPY 218B (or $1.5B).
See NEXTAGE trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.5B | $917M | XXX | XXX | XXX | XXX | $0.78 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, NEXTAGE has market cap of $917M and EV of $1.5B.
NEXTAGE's trades at 0.4x EV/Revenue multiple, and 12.0x EV/EBITDA.
Equity research analysts estimate NEXTAGE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
NEXTAGE has a P/E ratio of 14.7x.
See valuation multiples for NEXTAGE and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $917M | XXX | $917M | XXX | XXX | XXX |
| EV (current) | $1.5B | XXX | $1.5B | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 10.5x | XXX | 12.0x | XXX | XXX | XXX |
| EV/EBIT | 15.1x | XXX | 16.5x | XXX | XXX | XXX |
| EV/Gross Profit | 1.8x | XXX | n/a | XXX | XXX | XXX |
| P/E | 14.7x | XXX | 16.3x | XXX | XXX | XXX |
| EV/FCF | -14.1x | XXX | 19.5x | 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.
Start Free TrialNEXTAGE's last 12 month revenue growth is 9%
NEXTAGE's revenue per employee in the last FY averaged $1.7M, while opex per employee averaged $0.3M for the same period.
NEXTAGE's rule of 40 is 13% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
NEXTAGE's rule of X is 26% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for NEXTAGE and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | 3% | XXX | XXX | XXX |
| EBITDA Growth | 18% | XXX | 7% | XXX | XXX | XXX |
| Rule of 40 | 13% | XXX | 12% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 26% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $1.7M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 16% | 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.
Start Free Trial| 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 $917M |
| What is the current revenue of NEXTAGE? | NEXTAGE's last 12 months revenue is $4.0B. |
| What is the current revenue growth of NEXTAGE? | NEXTAGE revenue growth (NTM/LTM) is 9%. |
| What is the current EV/Revenue multiple of NEXTAGE? | Current revenue multiple of NEXTAGE is 0.4x. |
| Is NEXTAGE profitable? | Yes, NEXTAGE is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of NEXTAGE? | NEXTAGE's last 12 months EBITDA is $142M. |
| What is NEXTAGE's EBITDA margin? | NEXTAGE's last 12 months EBITDA margin is 4%. |
| What is the current EV/EBITDA multiple of NEXTAGE? | Current EBITDA multiple of NEXTAGE is 10.5x. |
| What is the current FCF of NEXTAGE? | NEXTAGE's last 12 months FCF is -$106M. |
| What is NEXTAGE's FCF margin? | NEXTAGE's last 12 months FCF margin is -3%. |
| What is the current EV/FCF multiple of NEXTAGE? | Current FCF multiple of NEXTAGE is -14.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
