Beauty Garage Inc
TSE:3180
Intrinsic Value
Beauty Garage, Inc. engages in the beauty salon business. [ Read More ]
The intrinsic value of one Beauty Garage Inc stock under the Base Case scenario is 3 257.18 JPY. Compared to the current market price of 1 885 JPY, Beauty Garage Inc is Undervalued by 42%.
Valuation Backtest
Beauty Garage Inc
Run backtest to discover the historical profit from buying and selling Beauty Garage Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Beauty Garage Inc
Current Assets | 10B |
Cash & Short-Term Investments | 3.1B |
Receivables | 2.4B |
Other Current Assets | 4.5B |
Non-Current Assets | 2.7B |
PP&E | 348.6m |
Intangibles | 579m |
Other Non-Current Assets | 1.8B |
Current Liabilities | 4.1B |
Accounts Payable | 1.5B |
Accrued Liabilities | 219.8m |
Short-Term Debt | 5m |
Other Current Liabilities | 2.3B |
Non-Current Liabilities | 2B |
Long-Term Debt | 1.2B |
Other Non-Current Liabilities | 831.7m |
Earnings Waterfall
Beauty Garage Inc
Revenue
|
29B
JPY
|
Cost of Revenue
|
-21.6B
JPY
|
Gross Profit
|
7.3B
JPY
|
Operating Expenses
|
-5.6B
JPY
|
Operating Income
|
1.7B
JPY
|
Other Expenses
|
-594.9m
JPY
|
Net Income
|
1.1B
JPY
|
Free Cash Flow Analysis
Beauty Garage Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Beauty Garage Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Beauty Garage Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beauty Garage Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Beauty Garage Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beauty Garage Inc
According to Wall Street analysts, the average 1-year price target for Beauty Garage Inc is 2 932.5 JPY with a low forecast of 2 727 JPY and a high forecast of 3 150 JPY.
Shareholder Return
Price
Beauty Garage Inc
Average Annual Return | 28.85% |
Standard Deviation of Annual Returns | 33.19% |
Max Drawdown | -66% |
Market Capitalization | 23.8B JPY |
Shares Outstanding | 12 650 500 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Beauty Garage, Inc. engages in the beauty salon business. The company is headquartered in Setagaya, Tokyo-To and currently employs 368 full-time employees. The company went IPO on 2013-02-14. The firm operates in three segments. The Merchandising segment sells beauty equipment and cosmetics through Internet site, mail catalog and show room. In addition to purchasing from manufacturers, it also develops its own original brand products, and purchases and sells used beauty equipment. The Store Design segment is engaged in store design and construction supervision. The Other Related Solutions segment is engaged in providing a range of resources services for beauty salon operation.
Contact
IPO
Employees
Officers
The intrinsic value of one Beauty Garage Inc stock under the Base Case scenario is 3 257.18 JPY.
Compared to the current market price of 1 885 JPY, Beauty Garage Inc is Undervalued by 42%.