BEAUTY GARAGE Inc. purchases and sells beautician and beauty products and equipment. The company provides support services for the start-up of a salon and fund raising; courses and personnel training services; insurance services for salons; and real estate and advertising services, as well as introduces IT and other systems in beauty salons. It also sells professional use cosmetics; and designs, engineers, and constructs salon premises. In addition, the company provides treatment beds and professional esthetic equipment; eyelash products; nail products, including nail tables and chairs, and nail equipment; and hair coloring kits and styling products. The company also sells its products through online. The company was incorporated in 2003 and is headquartered in Tokyo, Japan.
Price
¥1,433
Market Cap
¥18.0B
Ent. Value
¥17.4B
Net Cash
¥526M
Shares Out.
12.5M
P / E
19.3×
EV / EBIT
11.5×
P / Book
2.14×
P / NCAV
4.91×
Div. Yield
1.05%
PRICE
| Metric |
FY 2026
TDnet |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|---|
| Net Sales | ¥38.2B | ¥33.7B | ¥29.8B | ¥26.4B | ¥23.4B | ¥19.6B |
| Cost of Sales | ¥28.9B | ¥25.3B | ¥22.3B | ¥19.7B | ¥17.3B | ¥13.5B |
| Gross Profit | ¥9.3B | ¥8.5B | ¥7.5B | ¥6.7B | ¥6.1B | ¥6.1B |
| SG&A | ¥7.7B | ¥6.9B | ¥5.8B | ¥5.4B | ¥4.9B | ¥5.1B |
| Operating Income | ¥1.5B | ¥1.6B | ¥1.7B | ¥1.4B | ¥1.2B | ¥1.0B |
| Non-Operating Income | ¥61M | ¥29M | ¥38M | ¥22M | ¥27M | ¥94M |
| Non-Operating Expenses | — | ¥39M | ¥19M | ¥25M | ¥13M | ¥14M |
| Interest Expense | — | ¥12M | ¥8M | ¥5M | ¥7M | ¥6M |
| Ordinary Income | ¥1.5B | ¥1.6B | ¥1.7B | ¥1.4B | ¥1.2B | ¥1.1B |
| Pre-tax Income | ¥1.5B | ¥1.6B | ¥1.7B | ¥1.3B | ¥1.2B | ¥1.0B |
| Income Taxes | ¥496M | ¥518M | ¥569M | ¥454M | ¥443M | ¥379M |
| Current Tax | — | ¥623M | ¥608M | ¥522M | ¥428M | ¥466M |
| Deferred Tax | — | ¥-105M | ¥-38M | ¥-67M | ¥16M | ¥-87M |
| Net Income (owners) | ¥933M | ¥1.0B | ¥1.1B | ¥865M | ¥710M | ¥655M |
| Minority Interest | — | ¥47M | ¥24M | ¥-15M | ¥21M | ¥2M |
| Comprehensive Income | — | ¥1.0B | ¥1.1B | ¥852M | ¥747M | ¥675M |
| EBITDA | ¥1.9B | ¥1.9B | ¥2.0B | ¥1.7B | ¥1.5B | ¥1.3B |
| Goodwill Amort. (J-GAAP) | — | ¥70M | ¥77M | ¥84M | ¥103M | ¥72M |
| EPS | ¥74.38 | ¥80.87 | ¥85.78 | ¥68.50 | ¥56.31 | ¥52.02 |
| Shares Outstanding | — | 12.5M | 12.7M | 12.6M | 12.6M | 12.6M |
| Shares Issued (total) | — | 12.8M | 12.8M | 12.8M | 12.8M | 12.8M |
| Treasury Shares | — | 0.2M | 0.1M | 0.1M | 0.1M | 0.2M |