Home / 3186.T : JPX

AI Analysis Fundamentals Valuation Video Analysis Similar

AI Analysis

How does 3186.T make money? Does 3186.T have pricing power? What's the Earnings Whisper? Will 3186.T profit more as the business scales? What is 3186.T's management track record? Is 3186.T's current price justified?

NEXTAGE Co., Ltd.

¥2884 +$103.00 (+3.70%)

JPX · 16 Sep 2026 04:16 UTC

Previous Close

¥2955

Day Range

¥2861¥2966

Year Range

¥2249¥4325

Market Cap

226.08B

AVG Volume

510.44K

Trailing/Forward PE

12.95/10.44

PEG ratio

0.76

Dividend Yield

1.56%

Next Earnings Date

2026-10-05

Primary Exchange

Tokyo Stock Exchange

Revenue (JPY)

3186.T Revenue (JPY) by year
Period	Revenue (JPY)
2025	652.07B
2024	552.78B
2023	463.46B
2022	418.12B
2021	291.26B
2020	241.15B
2019	219.26B
2018	163.17B
2017	118.97B
2016	87.2B

Net Income (JPY)

3186.T Net Income (JPY) by year
Period	Net Income (JPY)
2025	12.81B
2024	8.02B
2023	11.56B
2022	13.89B
2021	9.66B
2020	4.74B
2019	4.26B
2018	2.91B
2017	2.26B
2016	1.33B

Operating Income (JPY)

3186.T Operating Income (JPY) by year
Period	Operating Income (JPY)
2025	19.6B
2024	12.95B
2023	16.09B
2022	19.45B
2021	13.64B
2020	6.83B
2019	6.09B
2018	4.38B
2017	3.47B
2016	2.16B

EBITDA (JPY)

3186.T EBITDA (JPY) by year
Period	EBITDA (JPY)
2025	25.2B
2024	17.76B
2023	20.07B
2022	21.96B
2021	17.49B
2020	10.16B
2019	8.83B
2018	5.99B
2017	4.24B
2016	2.73B

EPS (JPY)

3186.T EPS (JPY) by year
Period	EPS (JPY)
2025	162.37
2024	100
2023	144.94
2022	175.73
2021	124.95
2020	60.86
2019	55.4
2018	39.58
2017	29.51
2016	21.32

Expenses (JPY)

3186.T Expenses (JPY) by year
Period	Expenses (JPY)
2025	92.57B
2024	85.72B
2023	70.74B
2022	54.58B
2021	43.09B
2020	37.1B
2019	31.76B
2018	22.75B
2017	15.53B
2016	10.76B

Cash & Debt (JPY)

3186.T Cash & Debt (JPY) by year
Period	Cash & Debt (JPY)
2025	17.69B
2024	35.71B
2023	29.63B
2022	19.84B
2021	22.75B
2020	27.44B
2019	11.06B
2018	16.52B
2017	6.67B
2016	2.23B

Debt ratios

3186.T Debt ratios by year
Period	Debt ratios
2025	0.93
2024	0.96
2023	0.69
2022	0.97
2021	0.68
2020	0.86
2019	1.52
2018	1.28

Margins

3186.T Margins by year
Period	Margins
2025	17.2%
2024	17.85%
2023	18.73%
2022	17.71%
2021	19.48%
2020	18.22%
2019	17.26%
2018	16.63%
2017	15.97%
2016	14.82%

Return on Capital

3186.T Return on Capital by year
Period	Return on Capital
2025	16.18%
2024	11.02%
2023	17.38%
2022	24.66%
2021	23.22%
2020	15.79%
2019	15.28%
2018	16.18%
2017	15%
2016	24.45%

Shares Outstanding

3186.T Shares Outstanding by year
Period	Shares Outstanding
2025	78.22M
2024	80.39M
2023	79.9M
2022	79.5M
2021	76.73M
2020	73.75M
2019	75.43M
2018	69.63M
2017	59.13M
2016	58.38M

Dividends (JPY)

3186.T Dividends (JPY) by year
Period	Dividends (JPY)
2026	50
2025	45
2024	33
2023	32
2022	24
2021	15
2020	6
2019	6
2018	4
2017	2

Book Value Per Share (JPY)

3186.T Book Value Per Share (JPY) by year
Period	Book Value Per Share (JPY)
2025	1012.43
2024	904.63
2023	832.31
2022	708.16
2021	542.38
2020	407
2019	369.33
2018	258.33
2017	255.11
2016	93.39

Total Assets (JPY)

3186.T Total Assets (JPY) by year
Period	Total Assets (JPY)
2025	226.78B
2024	222.27B
2023	177.5B
2022	161.26B
2021	111.03B
2020	99.63B
2019	86.36B
2018	63.68B
2017	35.52B
2016	23.47B

PE Ratio

3186.T PE Ratio by year
Period	PE Ratio
Sep 26	13.28
Sep 26	13.1
Sep 26	14.52
Aug 26	16.61
Aug 26	17.58
Aug 26	18.06
Aug 26	17.31
Jul 26	16.76
Jul 26	16.88
Jul 26	17.58
Jul 26	17.43
Jul 26	20.28
Jun 26	19.61
Jun 26	21.18
Jun 26	17.88
Jun 26	18.76
May 26	17.73
May 26	22.44
May 26	21.43
May 26	22.29
May 26	20.67
Apr 26	20.27
Apr 26	21.19
Apr 26	21.34
Apr 26	21.1
Mar 26	20.09
Mar 26	17.95
Mar 26	19.17
Mar 26	19.14
Feb 26	33.51
Feb 26	31.82
Feb 26	30.29
Feb 26	29.56
Jan 26	28.47
Jan 26	29.77
Jan 26	31.95
Jan 26	29.3
Dec 25	24.04
Dec 25	25.04
Dec 25	23.7
Dec 25	23.36
Dec 25	23.08
Nov 25	31.34
Nov 25	30.89
Nov 25	31.17
Nov 25	28.61
Oct 25	27.1
Oct 25	28.96
Oct 25	30.25
Oct 25	31.11
Oct 25	26.85
Sep 25	28.64
Sep 25	28.36
Sep 25	26.96
Sep 25	26.18
Aug 25	25.46
Aug 25	22.2
Aug 25	21.37
Aug 25	20.94
Aug 25	20.33
Jul 25	19.5
Jul 25	19.52
Jul 25	20.36
Jul 25	18.09
Jun 25	18.1
Jun 25	17.64
Jun 25	17.15
Jun 25	17.61
May 25	17.38
May 25	15.62
May 25	16.91
May 25	15.36
May 25	16.8
Apr 25	16.47
Apr 25	17.08
Apr 25	15.34
Apr 25	14.78
Mar 25	15.51
Mar 25	15.91
Mar 25	15.33
Mar 25	15.21
Feb 25	14.91
Feb 25	13.98
Feb 25	14.96
Feb 25	14.77
Jan 25	14.63
Jan 25	14.1
Jan 25	13.62
Jan 25	14.4
Dec 24	13.79
Dec 24	13.89
Dec 24	12.73
Dec 24	13.17
Dec 24	13.33
Nov 24	14.04
Nov 24	10.44
Nov 24	10.65
Nov 24	11.18
Nov 24	10.57
Oct 24	9.72

Price to Sales

3186.T Price to Sales by year
Period	Price to Sales
Sep 26	0.32
Sep 26	0.31
Sep 26	0.34
Aug 26	0.38
Aug 26	0.4
Aug 26	0.41
Aug 26	0.39
Jul 26	0.38
Jul 26	0.38
Jul 26	0.4
Jul 26	0.4
Jul 26	0.46
Jun 26	0.45
Jun 26	0.48
Jun 26	0.41
Jun 26	0.43
May 26	0.4
May 26	0.44
May 26	0.42
May 26	0.44
May 26	0.41
Apr 26	0.4
Apr 26	0.42
Apr 26	0.42
Apr 26	0.41
Mar 26	0.39
Mar 26	0.35
Mar 26	0.38
Mar 26	0.38
Feb 26	0.48
Feb 26	0.46
Feb 26	0.43
Feb 26	0.42
Jan 26	0.41
Jan 26	0.43
Jan 26	0.46
Jan 26	0.42
Dec 25	0.34
Dec 25	0.36
Dec 25	0.34
Dec 25	0.33
Dec 25	0.33
Nov 25	0.36
Nov 25	0.36
Nov 25	0.36
Nov 25	0.33
Oct 25	0.31
Oct 25	0.33
Oct 25	0.35
Oct 25	0.36
Oct 25	0.31
Sep 25	0.33
Sep 25	0.33
Sep 25	0.31
Sep 25	0.3
Aug 25	0.29
Aug 25	0.3
Aug 25	0.28
Aug 25	0.28
Aug 25	0.27
Jul 25	0.26
Jul 25	0.26
Jul 25	0.27
Jul 25	0.24
Jun 25	0.24
Jun 25	0.23
Jun 25	0.23
Jun 25	0.23
May 25	0.23
May 25	0.23
May 25	0.25
May 25	0.22
May 25	0.24
Apr 25	0.24
Apr 25	0.25
Apr 25	0.22
Apr 25	0.21
Mar 25	0.22
Mar 25	0.23
Mar 25	0.22
Mar 25	0.22
Feb 25	0.22
Feb 25	0.22
Feb 25	0.24
Feb 25	0.24
Jan 25	0.23
Jan 25	0.23
Jan 25	0.22
Jan 25	0.23
Dec 24	0.22
Dec 24	0.22
Dec 24	0.2
Dec 24	0.21
Dec 24	0.21
Nov 24	0.22
Nov 24	0.24
Nov 24	0.24
Nov 24	0.25
Nov 24	0.24
Oct 24	0.22

EV/EBITDA

3186.T EV/EBITDA by year
Period	EV/EBITDA
Sep 26	9.73
Sep 26	9.63
Sep 26	10.39
Aug 26	11.85
Aug 26	12.38
Aug 26	12.64
Aug 26	12.23
Jul 26	11.94
Jul 26	12
Jul 26	12.38
Jul 26	12.3
Jul 26	13.84
Jun 26	13.47
Jun 26	14.32
Jun 26	12.54
Jun 26	13.01
May 26	12.46
May 26	14.53
May 26	14.02
May 26	14.45
May 26	13.63
Apr 26	13.43
Apr 26	13.89
Apr 26	13.97
Apr 26	13.85
Mar 26	13.33
Mar 26	12.24
Mar 26	12.87
Mar 26	12.85
Feb 26	17.82
Feb 26	17.1
Feb 26	16.45
Feb 26	16.14
Jan 26	15.68
Jan 26	16.23
Jan 26	17.16
Jan 26	16.03
Dec 25	13.79
Dec 25	14.21
Dec 25	13.64
Dec 25	13.5
Dec 25	13.38
Nov 25	16.9
Nov 25	16.72
Nov 25	16.83
Nov 25	15.84
Oct 25	15.25
Oct 25	15.97
Oct 25	16.47
Oct 25	16.81
Oct 25	15.15
Sep 25	15.85
Sep 25	15.74
Sep 25	15.19
Sep 25	14.89
Aug 25	14.61
Aug 25	13.95
Aug 25	13.6
Aug 25	13.42
Aug 25	13.16
Jul 25	12.82
Jul 25	12.82
Jul 25	13.18
Jul 25	12.22
Jun 25	12.22
Jun 25	12.03
Jun 25	11.83
Jun 25	12.02
May 25	11.92
May 25	11.23
May 25	11.81
May 25	11.11
May 25	11.76
Apr 25	11.61
Apr 25	11.88
Apr 25	11.1
Apr 25	10.85
Mar 25	11.18
Mar 25	11.36
Mar 25	11.1
Mar 25	11.04
Feb 25	10.91
Feb 25	11.01
Feb 25	11.49
Feb 25	11.4
Jan 25	11.33
Jan 25	11.08
Jan 25	10.84
Jan 25	11.22
Dec 24	10.93
Dec 24	10.97
Dec 24	10.42
Dec 24	10.63
Dec 24	10.71
Nov 24	11.05
Nov 24	8.78
Nov 24	8.89
Nov 24	9.18
Nov 24	8.85
Oct 24	8.39

Price to Book

3186.T Price to Book by year
Period	Price to Book
Sep 26	2.73
Sep 26	2.69
Sep 26	2.98
Aug 26	3.26
Aug 26	3.45
Aug 26	3.55
Aug 26	3.4
Jul 26	3.29
Jul 26	3.32
Jul 26	3.45
Jul 26	3.42
Jul 26	3.98
Jun 26	3.85
Jun 26	4.16
Jun 26	3.51
Jun 26	3.69
May 26	3.48
May 26	3.63
May 26	3.47
May 26	3.61
May 26	3.34
Apr 26	3.28
Apr 26	3.43
Apr 26	3.45
Apr 26	3.41
Mar 26	3.25
Mar 26	2.9
Mar 26	3.1
Mar 26	3.1
Feb 26	4.06
Feb 26	3.86
Feb 26	3.67
Feb 26	3.58
Jan 26	3.45
Jan 26	3.61
Jan 26	3.87
Jan 26	3.55
Dec 25	2.91
Dec 25	3.03
Dec 25	2.87
Dec 25	2.83
Dec 25	2.8
Nov 25	3.07
Nov 25	3.02
Nov 25	3.05
Nov 25	2.8
Oct 25	2.65
Oct 25	2.83
Oct 25	2.96
Oct 25	3.04
Oct 25	2.63
Sep 25	2.8
Sep 25	2.77
Sep 25	2.64
Sep 25	2.56
Aug 25	2.49
Aug 25	2.39
Aug 25	2.3
Aug 25	2.26
Aug 25	2.19
Jul 25	2.1
Jul 25	2.1
Jul 25	2.19
Jul 25	1.95
Jun 25	1.95
Jun 25	1.9
Jun 25	1.85
Jun 25	1.9
May 25	1.87
May 25	1.72
May 25	1.86
May 25	1.69
May 25	1.85
Apr 25	1.82
Apr 25	1.88
Apr 25	1.69
Apr 25	1.63
Mar 25	1.71
Mar 25	1.75
Mar 25	1.69
Mar 25	1.68
Feb 25	1.64
Feb 25	1.62
Feb 25	1.73
Feb 25	1.71
Jan 25	1.69
Jan 25	1.63
Jan 25	1.57
Jan 25	1.67
Dec 24	1.6
Dec 24	1.61
Dec 24	1.47
Dec 24	1.52
Dec 24	1.54
Nov 24	1.62
Nov 24	1.69
Nov 24	1.72
Nov 24	1.81
Nov 24	1.71
Oct 24	1.57

No video analysis for this stock yet. Request one from our team.

AI Analysis

NEXTAGE Co., Ltd.

Video analysis: 3186.T

Similar companies