Beauty Garage, Inc.

3180 株式会社ビューティガレージ

Wholesale Trade · Prime · TSE: Disclosed

PRICE: ¥1,433 · MKT CAP: ¥18.0B · P/E: 19.3x · P/B: 2.14x · DIV YIELD: 1.0%

PRICE — 5Y

Characteristics & Business Summary

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...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	FY 2026	Forecast
Net Sales	19,597	23,401	26,430	29,841	33,721	38,197	20,618
Operating Profit	1,001	1,202	1,357	1,700	1,594	1,518	875
Ordinary Profit	1,080	1,215	1,354	1,720	1,584	1,506	—
Net Profit	655	710	865	1,085	1,019	933	489
EPS	¥104	¥113	¥137	¥86	¥81	¥74	—
DPS	¥14	¥16	¥20	¥13	¥15	¥8	—

Balance Sheet & Valuation Highlights

Total Assets ¥19B

Net Assets (Equity) ¥9B

Equity Ratio 45.3%

ROE (Return on Equity) 11.1%

Cash & Equivalents ¥4B

Interest-Bearing Debt ¥3B

Capital Expenditure (CapEx) ¥2B

Depreciation & Amort. ¥0B

Major Shareholders

1. 野村秀輝 26.3%
2. 供田修一 9.2%
3. Japan Master Trust Bank 6.5%
4. TAKUMI CAPITAL MANAGEMENT MASTER FUND LP（常任代理人香港上海銀行東京支店カストディ業務部） 4.6%
5. 野村貴久 4.1%
6. Goldman Sachs Bank Europe SE, Luxembourg Branch 3.8%
7. 樺島義明 3.4%
8. GOLDMAN,SACHS & CO.REG 3.2%
9. BROWN BROTHERS HARRI MAN (LUXEMBOURG) SCA CUSTODIAN FOR SMD-AM FUNDS - DSBI JAPAN EQUITY SMALL CAP ABSOLUTE VALUE（常任代理人株式会社三井住友銀行デットファイナンス営業部） 2.4%
10. 高橋慧 2.4%

Activist Activity

SMBC Nikko Securities Inc. 7.26%

2026-03-23 · change

VIS Advisors,LP 9.36%

2026-02-25 · change

Sumitomo Mitsui DS Asset Management Company, Limited 5.59%

2025-11-21 · change

Sumitomo Mitsui DS Asset Management Company, Limited 5.13%

2025-10-22 · initial_5pct

Shuichi Tomoda 8.19%

2025-07-23 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	FY 2026	Forecast
Revenues per share	¥3,115	¥3,708	¥4,184	¥2,359	¥2,690	¥3,047	—
FCF/Share	¥115	¥101	¥147	¥44	¥96	¥-87	—
EPS	¥104	¥113	¥137	¥86	¥81	¥74	—
DPS	¥14	¥16	¥20	¥13	¥15	¥8	—
Capital Spending per share	¥21	¥11	¥11	¥2	¥17	¥131	—
Book Value per share	¥728	¥835	¥955	¥549	¥611	¥670	—
Common Shares Outstanding	6M	6M	6M	13M	13M	—	—

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	FY 2026	Forecast
Revenues (Net Sales)	¥20B	¥23B	¥26B	¥30B	¥34B	¥38B	¥21B
Operating Margin (%)	5.1%	5.1%	5.1%	5.7%	4.7%	4.0%	4.2%
Net Profit (owners)	¥1B	¥1B	¥1B	¥1B	¥1B	¥1B	¥0B
Net Profit Margin (%)	3.3%	3.0%	3.3%	3.6%	3.0%	2.4%	2.4%
Working Capital	¥2B	¥3B	¥4B	¥4B	¥5B	¥4B	—
Total Debt (Interest-bearing)	¥1B	¥1B	¥1B	¥2B	¥2B	¥3B	—
Net Worth (Common Equity)	¥5B	¥5B	¥6B	¥7B	¥8B	¥8B	—
Return on Total Assets (ROA)	6.5%	6.7%	7.2%	8.0%	6.3%	5.0%	—
Return on Common Equity (ROE)	14.3%	13.5%	14.3%	15.6%	13.3%	11.1%	—

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.