AB&Company Co.,Ltd.

9251 株式会社AB&Company

Personal Services · Growth

PRICE: ¥1,204 · MKT CAP: ¥17.2B · P/E: 19.1x · P/B: 3.09x · DIV YIELD: 5.0%

PRICE — 5Y

Characteristics & Business Summary

AB&Company Co.,Ltd. operates directly managed beauty salons in Japan. The company is also involved in the stores franchise business; and interior design business. Its brand salons include HAIR SALON Agu, Men's Salon FADE & LINE, A GRAND UNION, BLEACHi, Men's...

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

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	10,911	12,592	16,790	18,183	19,378
Operating Profit	1,514	1,365	1,804	1,740	1,630
Ordinary Profit	—	—	—	—	—
Net Profit	941	830	1,108	1,076	893
EPS	¥64	¥55	¥74	¥76	¥63
DPS	—	¥28	¥28	¥28	¥60

Balance Sheet & Valuation Highlights

Total Assets ¥27B

Net Assets (Equity) ¥9B

Equity Ratio 33.2%

ROE (Return on Equity) 9.9%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥8B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥2B

Major Shareholders

1. 株式会社SunFlower 7.2%
2. 株式会社Logotype 7.2%
3. 丹内悠佑 7.1%
4. 市瀬一浩 3.4%
5. 株式会社MCC 3.4%
6. 株式会社I.M.C 3.1%
7. 株式会社Kzグループ 1.7%
8. Rakuten Securities, Inc. 0.5%
9. AB&Companyグループ取引先持株会 0.3%
10. 野口洋二 0.3%

Activist Activity

Yusuke Tannai 10.15%

2025-03-19 · change

Sunrise Management Limited III 0.9%

2024-04-30 · correction

Sunrise Management (Non-U.S.) Limited III 0.9%

2024-04-30 · correction

Sunrise Management Limited III 0.9%

2024-04-23 · change

Sunrise Management (Non-U.S.) Limited III 0.9%

2024-04-23 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥740	¥838	¥1,116	¥1,284	¥1,360
FCF/Share	¥127	¥132	¥145	¥194	¥174
EPS	¥64	¥55	¥74	¥76	¥63
DPS	—	¥28	¥28	¥28	¥60
Capital Spending per share	¥22	¥20	¥35	¥47	¥29
Book Value per share	¥471	¥527	¥567	¥598	¥632
Common Shares Outstanding	15M	15M	15M	14M	14M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥11B	¥13B	¥17B	¥18B	¥19B
Operating Margin (%)	13.9%	10.8%	10.7%	9.6%	8.4%
Net Profit (owners)	¥1B	¥1B	¥1B	¥1B	¥1B
Net Profit Margin (%)	8.6%	6.6%	6.6%	5.9%	4.6%
Working Capital	¥-10B	¥-12B	¥-12B	¥-12B	¥-14B
Total Debt (Interest-bearing)	¥6B	¥7B	¥7B	¥7B	¥8B
Net Worth (Common Equity)	¥7B	¥8B	¥9B	¥8B	¥9B
Return on Total Assets (ROA)	4.9%	3.6%	4.6%	4.3%	3.3%
Return on Common Equity (ROE)	13.6%	10.5%	13.0%	12.7%	9.9%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.