First Time Loading...

Beauty Garage Inc
TSE:3180

Watchlist Manager
Beauty Garage Inc Logo
Beauty Garage Inc
TSE:3180
Watchlist
Price: 1 885 JPY -1.72% Market Closed
Updated: Apr 18, 2024

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%.

Key Points:
Intrinsic Value
Base Case
3 257.18 JPY
Undervaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Beauty Garage Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Beauty Garage Inc

Provide an overview of the primary business activities
of Beauty Garage Inc.

What unique competitive advantages
does Beauty Garage Inc hold over its rivals?

What risks and challenges
does Beauty Garage Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Beauty Garage Inc.

Provide P/S
for Beauty Garage Inc.

Provide P/E
for Beauty Garage Inc.

Provide P/OCF
for Beauty Garage Inc.

Provide P/FCFE
for Beauty Garage Inc.

Provide P/B
for Beauty Garage Inc.

Provide EV/S
for Beauty Garage Inc.

Provide EV/GP
for Beauty Garage Inc.

Provide EV/EBITDA
for Beauty Garage Inc.

Provide EV/EBIT
for Beauty Garage Inc.

Provide EV/OCF
for Beauty Garage Inc.

Provide EV/FCFF
for Beauty Garage Inc.

Provide EV/IC
for Beauty Garage Inc.

Show me price targets
for Beauty Garage Inc made by professional analysts.

What are the Revenue projections
for Beauty Garage Inc?

How accurate were the past Revenue estimates
for Beauty Garage Inc?

What are the Net Income projections
for Beauty Garage Inc?

How accurate were the past Net Income estimates
for Beauty Garage Inc?

What are the EPS projections
for Beauty Garage Inc?

How accurate were the past EPS estimates
for Beauty Garage Inc?

What are the EBIT projections
for Beauty Garage Inc?

How accurate were the past EBIT estimates
for Beauty Garage Inc?

Compare the revenue forecasts
for Beauty Garage Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Beauty Garage Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Beauty Garage Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Beauty Garage Inc compared to its peers.

Compare the P/E ratios
of Beauty Garage Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Beauty Garage Inc with its peers.

Analyze the financial leverage
of Beauty Garage Inc compared to its main competitors.

Show all profitability ratios
for Beauty Garage Inc.

Provide ROE
for Beauty Garage Inc.

Provide ROA
for Beauty Garage Inc.

Provide ROIC
for Beauty Garage Inc.

Provide ROCE
for Beauty Garage Inc.

Provide Gross Margin
for Beauty Garage Inc.

Provide Operating Margin
for Beauty Garage Inc.

Provide Net Margin
for Beauty Garage Inc.

Provide FCF Margin
for Beauty Garage Inc.

Show all solvency ratios
for Beauty Garage Inc.

Provide D/E Ratio
for Beauty Garage Inc.

Provide D/A Ratio
for Beauty Garage Inc.

Provide Interest Coverage Ratio
for Beauty Garage Inc.

Provide Altman Z-Score Ratio
for Beauty Garage Inc.

Provide Quick Ratio
for Beauty Garage Inc.

Provide Current Ratio
for Beauty Garage Inc.

Provide Cash Ratio
for Beauty Garage Inc.

What is the historical Revenue growth
over the last 5 years for Beauty Garage Inc?

What is the historical Net Income growth
over the last 5 years for Beauty Garage Inc?

What is the current Free Cash Flow
of Beauty Garage Inc?

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

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.

Positive 3-Years Revenue Growth
Positive Gross Profit
Positive 3-Year Average ROE
Positive Revenue Growth Forecast
56/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Low D/E
Negative Net Debt
87/100
Solvency
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

Wall Street analysts forecast Beauty Garage Inc stock price to rise over the next 12 months.

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.

Lowest
Price Target
2 727 JPY
45% Upside
Average
Price Target
2 932.5 JPY
56% Upside
Highest
Price Target
3 150 JPY
67% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Beauty Garage Inc

1M 1M
-19%
6M 6M
-58%
1Y 1Y
-51%
3Y 3Y
-47%
5Y 5Y
+37%
10Y 10Y
+475%
Annual Price Range
1 885
52w Low
1 885
52w High
5 470
Price Metrics
Average Annual Return 28.85%
Standard Deviation of Annual Returns 33.19%
Max Drawdown -66%
Shares Statistics
Market Capitalization 23.8B JPY
Shares Outstanding 12 650 500
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Beauty Garage Inc Logo
Beauty Garage Inc

Country

Japan

Industry

Diversified Consumer Services

Market Cap

23.8B JPY

Dividend Yield

0.94%

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

TOKYO-TO
Setagaya
1-34-25, Sakurashin-machi
+81357523880.0
https://www.beautygarage.co.jp/

IPO

2013-02-14

Employees

368

Officers

COO, CEO & Representative Director
Mr. Hideki Nomura
Co- Founder & Director
Mr. Shuichi Tomoda
Operating Officer
Masaki Ito

See Also

Discover More
What is the Intrinsic Value of one Beauty Garage Inc stock?

The intrinsic value of one Beauty Garage Inc stock under the Base Case scenario is 3 257.18 JPY.

Is Beauty Garage Inc stock undervalued or overvalued?

Compared to the current market price of 1 885 JPY, Beauty Garage Inc is Undervalued by 42%.