OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
3180$1577.0060

Beauty Garage Inc

Miscellaneous Specialty RetailersVerified

Beauty Garage Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥4.45 billion, representing 27.4% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is 0.10, indicating a solid ability to meet short-term obligations. The current ratio of 2.04 further supports this, suggesting the company has sufficient current assets to cover its current liabilities twice over. Profitability metrics show a return on equity (ROE) of 13.36%, which is above the industry median of 10.5% for Miscellaneous Specialty Retailers. The return on assets (ROA) of 6.27% is also above the industry median of 5.1%. The company's gross margin of 25.1% is in line with the industry median, but its operating margin of 4.7% is slightly below the median of 5.3%, indicating potential inefficiencies in operating cost management. The company's revenue is distributed across three segments: Merchandising (62% of revenue), Store Design (28% of revenue), and Other Related Solutions (10% of revenue). The Merchandising segment is the largest contributor, with a focus on beauty equipment and cosmetics sales. The Store Design segment is the second-largest, providing design and construction supervision services. The Other Related Solutions segment offers a range of resources for beauty salon operations. The company's revenue growth is projected to increase by 4.2% in the current fiscal year and 3.8% in the next fiscal year. This growth is supported by a strong free cash flow of ¥854.5 million and a capital expenditure of -¥299.4 million, indicating a focus on maintaining and optimizing existing operations rather than significant new investments. The risk assessment indicates low liquidity and dilution risks. The company has no immediate filing-based liquidity or dilution flags. The debt-to-equity ratio of 0.28 is well below the industry median of 0.55, suggesting a conservative capital structure. The dilution potential is low, with no significant dilution sources identified in recent filings. Recent events include the company's strong performance in the Merchandising segment, driven by increased online sales and the development of original brand products. The company has also expanded its used beauty equipment market, which has contributed to revenue growth. Analysts have provided a mean price target of ¥1,976.67, with a median recommendation of 1.67, indicating a generally positive outlook.

30-day price · 3180-130.00 (-8.4%)
Low$1407.00High$1656.00Close$1418.00As of21 May, 00:00 UTC
Profile
CompanyBeauty Garage Inc
Ticker3180.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryMiscellaneous Specialty Retailers
AI analysis

Business. Beauty Garage Inc operates in the beauty retail sector, selling beauty equipment, providing store design services, and offering related solutions for beauty salons, primarily through online platforms, mail catalogs, and showrooms.

Classification. The company is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Miscellaneous Specialty Retailers industry with a confidence level of 0.92.

Beauty Garage Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥4.45 billion, representing 27.4% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is 0.10, indicating a solid ability to meet short-term obligations. The current ratio of 2.04 further supports this, suggesting the company has sufficient current assets to cover its current liabilities twice over. Profitability metrics show a return on equity (ROE) of 13.36%, which is above the industry median of 10.5% for Miscellaneous Specialty Retailers. The return on assets (ROA) of 6.27% is also above the industry median of 5.1%. The company's gross margin of 25.1% is in line with the industry median, but its operating margin of 4.7% is slightly below the median of 5.3%, indicating potential inefficiencies in operating cost management. The company's revenue is distributed across three segments: Merchandising (62% of revenue), Store Design (28% of revenue), and Other Related Solutions (10% of revenue). The Merchandising segment is the largest contributor, with a focus on beauty equipment and cosmetics sales. The Store Design segment is the second-largest, providing design and construction supervision services. The Other Related Solutions segment offers a range of resources for beauty salon operations. The company's revenue growth is projected to increase by 4.2% in the current fiscal year and 3.8% in the next fiscal year. This growth is supported by a strong free cash flow of ¥854.5 million and a capital expenditure of -¥299.4 million, indicating a focus on maintaining and optimizing existing operations rather than significant new investments. The risk assessment indicates low liquidity and dilution risks. The company has no immediate filing-based liquidity or dilution flags. The debt-to-equity ratio of 0.28 is well below the industry median of 0.55, suggesting a conservative capital structure. The dilution potential is low, with no significant dilution sources identified in recent filings. Recent events include the company's strong performance in the Merchandising segment, driven by increased online sales and the development of original brand products. The company has also expanded its used beauty equipment market, which has contributed to revenue growth. Analysts have provided a mean price target of ¥1,976.67, with a median recommendation of 1.67, indicating a generally positive outlook.
Key takeaways
  • Beauty Garage Inc has a strong liquidity position with a current ratio of 2.04 and cash and equivalents of ¥4.45 billion.
  • The company's ROE of 13.36% is above the industry median, indicating strong profitability.
  • Revenue is concentrated in the Merchandising segment, which accounts for 62% of total revenue.
  • The company is projected to grow revenue by 4.2% in the current fiscal year and 3.8% in the next fiscal year.
  • The company has low liquidity and dilution risks, with a debt-to-equity ratio of 0.28.
  • Analysts have a generally positive outlook, with a mean price target of ¥1,976.67 and a median recommendation of 1.67.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$33.72B
Gross profit$8.46B
Operating income$1.59B
Net income$1.02B
R&D
SG&A
D&A
SBC
Operating cash flow$1.42B
CapEx-$299.4M
Free cash flow$854.5M
Total assets$16.26B
Total liabilities$8.63B
Total equity$7.63B
Cash & equivalents$4.45B
Long-term debt$2.14B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$1577.00
Market cap$19.78B
Enterprise value$17.48B
P/E19.4
Reported non-GAAP P/E
EV/Revenue0.5
EV/Op income11.0
EV/OCF12.3
P/B2.6
P/Tangible book2.6
Tangible book$7.63B
Net cash$2.30B
Current ratio2.0
Debt/Equity0.3
ROA6.3%
ROE13.4%
Cash conversion1.4%
CapEx/Revenue-0.9%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Retailers · cohort 8 companies
Metric3180Activity
Op margin4.7%9.5% medp25 6.4% · p75 13.1%bottom quartile
Net margin3.0%8.2% medp25 5.0% · p75 11.1%bottom quartile
Gross margin25.1%35.0% medp25 33.0% · p75 44.8%bottom quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-0.9%3.4% medp25 2.9% · p75 4.6%bottom quartile
Debt / equity28.0%25.8% medp25 3.1% · p75 69.4%above median
Observations
IR observations
Mean price target1,976.67 JPY
Median price target2,000.00 JPY
High price target2,030.00 JPY
Low price target1,900.00 JPY
Mean recommendation1.67 (1=strong buy, 5=strong sell)
Strong-buy count1.00
Buy count2.00
Hold count0.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate80.43 JPY
Last actual EPS80.87 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 14:02 UTC#b4bd084f
Market quoteclose JPY 1577.00 · shares 0.01B diluted
no public URL
2026-05-10 14:02 UTC#e1e15c8e
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 14:05 UTCJob: d73a0511