Overview
Retail Trade

NEXTAGE Co.,Ltd.

Nextage is a Japan-based integrated automotive retail group operating used car sales, new car dealerships, vehicle maintenance, insurance agency, and car purchasing services across 242 locations nationwide. The company operates multi-format stores including general used car outlets, the SUV-specialist 'SUV LAND' format, and the large-format import vehicle store 'UNIVERSE,' alongside authorized dealerships for premium and luxury brands including Volvo, Jaguar Land Rover, Maserati, BMW, MINI, Ferrari, Harley-Davidson, Volkswagen, Audi, BYD, and Stellantis brands. Its competitive strength lies in a one-stop, lifetime customer model that integrates vehicle sales, trade-ins, servicing, and insurance to maximize per-customer revenue and long-term retention.

Market Cap
¥199B
US$1.27B
EV
¥283B
US$1.80B
Stock¥2,539▲+1.12%
US$1 = ¥156.80 (2026-10-23)
LTM EV/EBITDA
8.0
x
LTM EV/EBIT
10.0
x
LTM PER
10.6
x
LTM PBR
2.2
x
Stock vs TOPIX (1Y, base=100)vs TOPIX ▼-19.0%pt
1001
Oct 24, 25 – Oct 23, 26StockTOPIX
1Jul 7, 26Q2 FY2026/11 earnings announced
MC → EV Bridge
199BUS$1.27BMarket Cap116BUS$738M+ Debt32.4BUS$207M− Cash0.05BUS$0.33M− Inv. Sec.283BUS$1.80BEV
AI Briefing
Generating insights…
Performance & Balance
Revenue 5Y (¥B)
291US$1.86B'21/11418US$2.67B'22/11463US$2.96B'23/11553US$3.53B'24/11652US$4.16B'25/11
EBITDA 5Y (¥B)
17.6US$112M'21/1122.4US$143M'22/1120.4US$130M'23/1119.0US$121M'24/1126.2US$167M'25/11
Net Income 5Y (¥B)
9.66US$61.6M'21/1113.9US$88.6M'22/1111.6US$73.7M'23/118.01US$51.1M'24/1112.8US$81.7M'25/11
Capital Structure
44%
56%
EquityD/E 1.29xDebt
Liquidity vs Debt 5Y (¥B)▼ Net Debt
CashInv. Sec.Debt
22.8US$146M51.5US$328M'21/1119.9US$127M76.5US$488M'22/1129.7US$189M77.4US$494M'23/1135.8US$228M110US$701M'24/1117.7US$113M96.3US$614M'25/11
Shareholders
Top 10 hold 71.9%
1
SMN Corporation
35.06%
2
THE CHASE MANHATTAN BANK, N.A. LONDONSECS LENDING OMNIBUS ACCOUNT (Standing Proxy: Mizuho Bank, Ltd.)
7.68%
3
JP MORGAN CHASE BANK 385864 (Standing Proxy: Mizuho Bank, Ltd.)
7.44%
4
The Master Trust Bank of Japan, Ltd. (Trust Account)
7.40%
5
Sompo Japan Insurance Inc.
4.38%
6
Nomura Trust and Banking Co., Ltd. (Trust Account for NEXTAGE Co.,Ltd. Employee Stock Ownership Association)
2.87%
7
Custody Bank of Japan, Ltd. (Trust Account)
2.51%
8
Yasuharu HIROTA
2.18%
9
NEXTAGE Co.,Ltd. Employee Stock Ownership Association
1.29%
10
STATE STREET BANK AND TRUST COMPANY 505103 (Standing Proxy: Mizuho Bank, Ltd.)
1.12%
Management
8 officers
Yasuharu HIROTA
Representative Director, Chairman and President
Dec 1998 Established Autostage Hirota Co., Ltd. (now NEXTAGE Co., Ltd.) Dec 1998 Appointed Representative Director, President of the Company Feb 2010 Appointed Representative Director, President of the Company Dec 2011 Appointed Representative Director, President of ASAP Co., Ltd. Oct 2015 Appointed Representative Director, President of Fortuna Co., Ltd. Feb 2017 Appointed Representative Director, Chairman of ASAP Co., Ltd. Mar 2017 Appointed Representative Director, Chairman of NEW Co., Ltd. (current) Jun 2018 Appointed Representative Director, Chairman of Wains Import Co., Ltd. (now Ai Co., Ltd.) (current) Dec 2019 Appointed Representative Director, President of Advance Co., Ltd. (now Universe Rent-a-Car Co., Ltd.) Mar 2021 Appointed Representative Director, Chairman of Universe Rent-a-Car Co., Ltd. Feb 2022 Appointed Representative Director, Chairman of the Company Sep 2023 Appointed Representative Director, Chairman and President of the Company (current) Sep 2023 Appointed Representative Director, Chairman of ASAP Co., Ltd. (current) Jan 2025 Appointed Representative Director, Chairman of ONE Motoren Co., Ltd. (current)
1973-07-31
Masashi NOMURA
Director, Executive Officer
Feb 2013 Joined the Company Dec 2018 Appointed General Manager, Financial Strategy Promotion Department, Administration Division of the Company Feb 2020 Appointed Executive Officer, General Manager of Administration Division of the Company Feb 2022 Appointed Director, Executive Officer of the Company (current) Feb 2022 Appointed Director of ASAP Co., Ltd. (current) Jan 2023 Appointed Director of NEW Co., Ltd. (current) Apr 2023 Appointed Director of Ai Co., Ltd. (current) Sep 2023 Appointed Representative Director, President of Universe Rent-a-Car Co., Ltd. (current)
1986-01-17
Chuzo MATSUI
Director
Jun 1973 Joined Seiyu Store Co., Ltd. (now Seiyu Co., Ltd.) Jan 2001 Appointed Representative Director, President of Ryohin Keikaku Co., Ltd. Oct 2010 Appointed Representative Director, President of T&T Co., Ltd. (now Matsui Office Co., Ltd.) (current) Sep 2013 Appointed Outside Director of Adastria Holdings Co., Ltd. (now &ST Holdings Co., Ltd.) Jun 2014 Appointed Outside Director of Resona Holdings, Inc. Jun 2014 Appointed Outside Director of Ootoya Holdings Co., Ltd. May 2015 Appointed Director of the Company (current) Jun 2016 Appointed Outside Director of N.C.N. Co., Ltd. (current) Nov 2016 Appointed Outside Director of Sadamatsu Co., Ltd. (now Festaria Holdings Co., Ltd.) (current)
1949-05-13
Tetsuya ISOGAI
Full-time Corporate Auditor
Apr 1996 Joined Sanshin Auto Co., Ltd. Jul 2001 Joined the Company Dec 2001 Appointed Director of the Company Dec 2004 Appointed Senior Managing Director, General Manager of Corporate Planning Office of the Company Dec 2005 Appointed Director, General Manager of Administration Division of the Company Dec 2010 Appointed General Manager, Overseas Business Division of the Company Mar 2016 Appointed General Manager, WEB Marketing Division of the Company Dec 2016 Appointed General Manager, Business Promotion Division of the Company Feb 2017 Appointed General Manager, Purchasing Division of the Company Feb 2021 Appointed Corporate Auditor of the Company (current)
1969-08-18
Isao ENDO
Director
Apr 1979 Joined Mitsubishi Electric Corporation Oct 1988 Joined Boston Consulting Group GK (now Boston Consulting Group GK) Oct 1992 Joined Andersen Consulting (now Accenture K.K.) Oct 1996 Appointed Partner of Andersen Consulting Sep 1997 Appointed Partner and Director of Booz Allen Hamilton Japan Inc. (now PwC Consulting LLC) May 2000 Appointed Representative Director, President of Roland Berger Ltd. Apr 2006 Appointed Chairman of Roland Berger Ltd. Apr 2006 Appointed Professor, Graduate School of Commerce, Waseda University Aug 2007 Appointed Representative Director of Sina Corporation Co., Ltd. (current) May 2011 Appointed Outside Director of Ryohin Keikaku Co., Ltd. Mar 2013 Appointed Outside Corporate Auditor of Yamaha Motor Co., Ltd. Jun 2014 Appointed Outside Director of NKSJ Holdings, Inc. (now SOMPO Holdings, Inc.) (current) Jun 2014 Appointed Outside Director of Nisshin Steel Co., Ltd. (now Nippon Steel Corporation) Mar 2015 Appointed Outside Director of Dream Arts Inc. (current) Nov 2020 Appointed Advisor of the Company Feb 2021 Appointed Director of the Company (current) Jun 2023 Appointed Outside Director of TANAKA Holdings Co., Ltd. (now Tanaka Precious Metals Group Co., Ltd.) (current)
1956-05-08
Manabu HARUMA
Corporate Auditor
Oct 2001 Joined Ishihara Sogo Law Office Oct 2006 Opened Haruma & Noguchi Law Office Apr 2010 Appointed Corporate Auditor of the Company (current) Jun 2013 Appointed Outside Corporate Auditor of Pobar Kogyo Co., Ltd. Mar 2017 Appointed Outside Corporate Auditor of Copro Holdings Co., Ltd. (current) Jul 2018 Appointed Representative Director of HN Consulting Co., Ltd. (current) Nov 2021 Appointed Representative Attorney of and LEGAL Law Corporation (current) Oct 2023 Appointed Outside Corporate Auditor of Village Vanguard Corporation (current)
1973-11-04
Ikuo MURATA
Corporate Auditor
Dec 1995 Appointed Director of Gariver International Co., Ltd. (now IDOM Inc.) Apr 1997 Appointed Managing Director of Gariver International Co., Ltd. Apr 2000 Appointed Representative Director of G-One Financial Service Co., Ltd. Apr 2001 Appointed Representative Executive Vice President of Gariver International Co., Ltd. (now IDOM Inc.) Apr 2007 Appointed Chairman of G-One Credit Service Co., Ltd. Oct 2009 Founded Murata Sakusen Co., Ltd., appointed President (current) Sep 2012 Appointed Corporate Auditor of the Company (current) Mar 2013 Appointed Outside Director of Snow Peak, Inc. Mar 2016 Appointed Outside Director (Audit and Supervisory Committee Member) of Snow Peak, Inc. Jun 2017 Appointed Outside Corporate Auditor of Cybersecurity Cloud, Inc. (current)
1958-06-05
Miki DAIMON
Corporate Auditor
Oct 2002 Joined Asahi Audit Corporation (now Azsa LLC) Feb 2022 Opened Miki Daimon CPA Office, Representative (current) Jul 2022 Appointed Full-time Corporate Auditor of GOOD AID Co., Ltd. Jan 2024 Appointed Part-time Staff of Tokai Accounting Firm (current) Mar 2024 Appointed Part-time Staff of Sakae Audit Corporation (current) Feb 2026 Appointed Corporate Auditor of the Company (current)
1978-05-04
Large Shareholding Reports
T. Rowe Price International Ltd.
2026-06-24
11.88%→11.68%
T. Rowe Price International Ltd.
2025-12-11
11.94%→11.88%
T. Rowe Price International Ltd.
2025-12-03
11.94%→11.94%
T. Rowe Price International Ltd.
2025-11-27
11.87%→11.94%
Disclosures
No disclosures
Primary Source Filings
TDnet
2026-10-05
Q3 Earnings Flash
FY ending Nov 2026
EDINET
2026-07-06
Semi-Annual Securities Report
Period: Dec 2025 – Nov 2026
TDnet
2026-07-06
Q2 Earnings Flash
FY ending Nov 2026
EDINET
2026-06-24
Large Shareholding Report
TDnet
2026-04-06
Q1 Earnings Flash
FY ending Nov 2026
EDINET
2026-02-19
Annual Securities Report
Period: Dec 2024 – Nov 2025
TDnet
2026-01-05
Full-Year Earnings Flash
FY ending Nov 2025
EDINET
2025-12-11
Large Shareholding Report
EDINET
2025-12-03
Large Shareholding Report
EDINET
2025-11-27
Large Shareholding Report
TDnet
2025-10-06
Q3 Earnings Flash
FY ending Nov 2025
EDINET
2025-07-07
Semi-Annual Securities Report
Period: Dec 2024 – Nov 2025
TDnet
2025-04-07
Q1 Earnings Flash
FY ending Nov 2025
EDINET
2025-02-21
Annual Securities Report
Period: Dec 2023 – Nov 2024
TDnet
2025-01-06
Full-Year Earnings Flash
FY ending Nov 2024
EDINET
2024-07-01
Quarterly Securities Report
Period: Mar 2024 – May 2024
EDINET
2024-04-01
Quarterly Securities Report
Period: Dec 2023 – Feb 2024
EDINET
2024-02-22
Annual Securities Report
Period: Dec 2022 – Nov 2023
TDnet
2024-01-09
Full-Year Earnings Flash
FY ending Nov 2023
EDINET
2023-10-02
Quarterly Securities Report
Period: Jun 2023 – Aug 2023
EDINET
2023-07-03
Quarterly Securities Report
Period: Mar 2023 – May 2023
EDINET
2023-04-03
Quarterly Securities Report
Period: Dec 2022 – Feb 2023
EDINET
2023-02-22
Annual Securities Report
Period: Dec 2021 – Nov 2022
TDnet
2023-01-05
Full-Year Earnings Flash
FY ending Nov 2022
EDINET
2022-10-03
Quarterly Securities Report
EDINET
2022-07-04
Quarterly Securities Report
EDINET
2022-04-04
Quarterly Securities Report
EDINET
2022-02-24
Annual Securities Report
TDnet
2022-01-06
Full-Year Earnings Flash
FY ending Nov 2021
EDINET
2021-10-04
Quarterly Securities Report
Ask AI
I have this company's financials, ownership, and management on hand. Ask me anything from an M&A perspective.
End of Preview

Try the full product

Free demo (no time limit, up to 10 companies). Explore Comps, DCF, LBO, WACC on every screen. Excel export is on the paid plan.

Free Demo (No Time Limit, 10 Companies) →