Naigai Co (TSE:8013) EBITDA: 円154 Mil (TTM As of Jan. 2026)


TSE:8013 Naigai Co Ltd TSE:8013
62 GF Score
Price 円340.00
GF Value 円291.75
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Naigai Co EBITDA?

Naigai Co TSE:8013 +0.59% 62 EBITDA is 円154 Mil as of Jan. 2026. GuruFocus rates TSE:8013 with a GF Score™ of 62/100 and a GF Value™ of 円291.75 (Modestly Overvalued). The stock has 2 warning signs investors should review.

Naigai Co's EBITDA for the six months ended in Jan. 2026 was 円430 Mil. Its EBITDA for the trailing twelve months (TTM) ended in Jan. 2026 was 円154 Mil.

During the past 12 months, the average EBITDA Growth Rate of Naigai Co was -23.80% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA Growth Rate using EBITDA data.

During the past 13 years, the highest 3-Year average EBITDA Growth Rate of Naigai Co was 30.80% per year. The lowest was -83.90% per year. And the median was 7.80% per year.

Naigai Co's EBITDA per Share for the six months ended in Jan. 2026 was 円54.94. Its EBITDA per share for the trailing twelve months (TTM) ended in Jan. 2026 was 円20.34.

During the past 12 months, the average EBITDA per Share Growth Rate of Naigai Co was -21.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA per share growth rate using EBITDA per Share data.

During the past 13 years, the highest 3-Year average EBITDA per Share Growth Rate of Naigai Co was 30.80% per year. The lowest was -84.10% per year. And the median was 4.20% per year.

Naigai Co  (TSE:8013) EBITDA Explanation

EBITDA is a cash flow measure that ignores changes in working capital. EBITDA minus Depreciation, and Amortization (DA) equals Operating Income. Operating Income is profit before interest and taxes. Of course, Interest and taxes need to be paid.

While depreciation and amortization expenses do not need to be paid in cash, assets - especially tangible assets - do need to be replaced over time. EBITDA is not a measure of profit in any sense. EBITDA is a measure of cash generation by a business where the uses of that cash may be more or less discretionary depending on the nature of the business.

The EBITDA of a TV station is largely discretionary. Owners may use much of the EBITDA generated by a TV station as they see fit. The EBITDA of a railroad is largely non-discretionary. Owners must use much of the EBITDA generated by a railroad to replace the physical assets of the railroad or the business will literally fall apart over time.

EBITDA can be thought of as the cash a business generates that is available to:

Add more inventory
Add more receivables
Replace property, plant, and equipment
Add more property, plant, and equipment
Pay interest
Pay taxes
And finally: pay owners

EBITDA is widely used in financial analysis because Depreciation and Amortization are not present day cash expenses.. Depreciation and amortization are the spreading out of the costs of assets over the time in which those assets provide benefits. Today's depreciation and amortization expenses relate to assets bought in the past. The assets being expensed may or may not need to be replaced in the future. And the cost to replace the assets may be more or less than it was in the past. For this reason, the depreciation and amortization expenses a company records in the present year may have no relationship to the actual cash costs needed to maintain its assets in future years.

A company's depreciation expense depends on both its expectations about the assets it owns and its choice of accounting methods. Two companies owning identical assets may have different depreciation expenses because they have different expectations about the useful lives of those assets and because they make different accounting choices.

Analysts use EBITDA to remove this element of personal choice from a company's accounting statements. The use of EBITDA is an attempt to make the results of different companies more comparable and uniform.


Be Aware

Although depreciation is not a cash cost it is a real business cost because the company has to pay for the fixed assets when they purchase them. Both Warren Buffett and Charlie Munger hate the idea of EBITDA because in this calculation, depreciation is not counted as an expense.

EBITDA over Revenue is a good metric for comparing the operating efficiencies between companies because EBITDA is less vulnerable to companies' accounting choices. For this reason, EBITDA is used in ranking the Predictability of Companies. Also Price-to-EBITDA is sometimes used in valuations.


Naigai Co EBITDA Related Terms


Naigai Co EBITDA Historical Data

* Premium members only.

The historical data trend for Naigai Co's EBITDA can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Naigai Co EBITDA Chart

Naigai Co Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
EBITDA
Get a 7-Day Free Trial Premium Member Only Premium Member Only 221.00 -1,394.00 226.00 202.00 154.00

Naigai Co Semi-Annual Data
Jul16 Jan17 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
EBITDA Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 262.00 -143.00 345.00 -276.00 430.00

TSE:8013 vs TJX, ROST, BURL: EBITDA Comparison

For the Apparel Retail subindustry, Naigai Co's EV-to-EBITDA, along with its competitors' market caps and EV-to-EBITDA data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Naigai Co EV-to-EBITDA vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Naigai Co's EV-to-EBITDA distribution charts can be found below:

* The bar in red indicates where Naigai Co's EV-to-EBITDA falls into.


TSE:8013
62GF Score
Naigai Co Ltd TSE:8013
EBITDA is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is what the company earns before it expenses interest, taxes, depreciation and amortization.

Naigai Co's EBITDA for the fiscal year that ended in Jan. 2026 is calculated as

Naigai Co's EBITDA was directly provided by GuruFocus' data source Morningstar. For the fiscal year ended in Jan. 2026, Naigai Co's EBITDA was 円154 Mil.

Naigai Co's EBITDA for the quarter that ended in Jan. 2026 is calculated as

Naigai Co's EBITDA was directly provided by GuruFocus' data source Morningstar. For the quarter ended in Jan. 2026, Naigai Co's EBITDA was 円430 Mil.

EBITDA for the trailing twelve months (TTM) ended in Jan. 2026 adds up the semi-annually data reported by the company within the most recent 12 months, which was 円154 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Sometimes companies may have already deducted Depreciation and Amortization from Gross Profit. In this case Depreciation and Amortization needs to be added back when calculating EBITDA.

Frequently Asked Questions Learn more about EBITDA →
What does a EBITDA of 円154 Mil mean?
Naigai Co (TSE:8013) has a EBITDA of 円154 Mil as of Jan. 2026. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on Naigai Co.
Is Naigai Co's EBITDA too high?
Naigai Co's current EBITDA is 円154 Mil. Overall, Naigai Co has a GF Score™ of 62/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Naigai Co's EBITDA compare to TJX and ROST?
Naigai Co's EBITDA of 円154 Mil can be compared against companies in the Retail - Cyclical industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBITDA for a Retail - Cyclical company?
A good EBITDA depends on the Retail - Cyclical industry context. However, EBITDA should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBITDA mean?
A high EBITDA can signal that a stock is expensive relative to its fundamentals. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on Naigai Co. Naigai Co's current EBITDA is 円154 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Naigai Co stock overvalued right now?
Based on GuruFocus' analysis, Naigai Co (TSE:8013) is currently considered Modestly Overvalued. The stock's GF Value™ is 円291.75, compared to a current price of 円340.00 — trading 16.5% above its estimated fair value. The current EBITDA is 円154 Mil. Naigai Co's overall GF Score™ is 62/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBITDA calculated?
EBITDA is calculated from a company's financial statements. For Naigai Co (TSE:8013), the current EBITDA is 円154 Mil as of Jan. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Naigai Co (TSE:8013) Overvalued in 2026?

Based on GuruFocus' analysis, Naigai Co stock appears to be overvalued. The current stock price of 円340.00 is trading 16.5% above its estimated GF Value™ of 円291.75. GuruFocus considers Naigai Co to be Modestly Overvalued.

Key valuation signals for TSE:8013:

  • EBITDA: 円154 Mil
  • GF Value™: 円291.75 vs. price of 円340.00 (16.5% above fair value)
  • GF Score™: 62/100 with 2 warning signs

No single metric tells the full story. See the TSE:8013 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Naigai Co Business Description

Address 7-8-5 Akasaka, Minato-Ku, Tokyo, JPN, 107-0052
Naigai Co Ltd operates in the retail apparel stores industry. The company is primarily engaged in the planning, manufacturing, wholesales and import/export of textile products. It offers pantyhoses; and men's, women's, and children's socks.
62GF Score

Get the complete analysis for TSE:8013

EBITDA is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円340.00
Price
円291.75
GF Value