BEAUTY GARAGE Inc. (TYO:3180)
Japan · Delayed Price · Currency is JPY 1,529.00
-71.00 (-4.44%)
Sep 11, 2026, 9:38 AM JST
BEAUTY GARAGE Income Statement
Financials in millions JPY. Fiscal year is May - April.
Millions JPY. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
| 39,435 | 38,197 | 33,721 | 29,840 | 26,429 | 23,401 | |
Revenue Growth | 13.15% | 13.27% | 13.01% | 12.91% | 12.94% | 19.41% |
Cost of Revenue | 29,789 | 28,946 | 25,265 | 22,340 | 19,708 | 17,308 |
Gross Profit | 9,646 | 9,251 | 8,456 | 7,500 | 6,721 | 6,093 |
Selling, General & Admin | 7,862 | 7,702 | 6,847 | 5,788 | 5,349 | 4,876 |
Other Operating Expenses | 14 | 14 | 13 | 12 | 17 | 15 |
Operating Expenses | 7,892 | 7,732 | 6,861 | 5,800 | 5,372 | 4,891 |
Operating Income | 1,754 | 1,519 | 1,595 | 1,700 | 1,349 | 1,202 |
Interest Expense | -33 | -30 | -11 | -7 | -4 | -6 |
Interest & Investment Income | 13 | 14 | 13 | 8 | 1 | - |
Earnings From Equity Investments | -31 | -17 | -5 | - | - | - |
Currency Exchange Gain (Loss) | 10 | 19 | -13 | 13 | -6 | 3 |
Other Non Operating Income (Expenses) | 8 | 1 | 4 | 1 | 8 | 14 |
EBT Excluding Unusual Items | 1,721 | 1,506 | 1,583 | 1,715 | 1,348 | 1,213 |
Gain (Loss) on Sale of Investments | -4 | -4 | - | -27 | -96 | - |
Gain (Loss) on Sale of Assets | 16 | 16 | - | 3 | 52 | -19 |
Asset Writedown | -19 | -19 | - | -14 | - | -21 |
Other Unusual Items | -37 | -18 | - | -1 | - | -1 |
Pretax Income | 1,677 | 1,481 | 1,583 | 1,676 | 1,304 | 1,172 |
Income Tax Expense | 572 | 496 | 518 | 569 | 454 | 443 |
Earnings From Continuing Operations | 1,105 | 985 | 1,065 | 1,107 | 850 | 729 |
Minority Interest in Earnings | -81 | -72 | -46 | -23 | 15 | -20 |
Net Income | 1,024 | 913 | 1,019 | 1,084 | 865 | 709 |
Net Income to Common | 1,024 | 913 | 1,019 | 1,084 | 865 | 709 |
Net Income Growth | 9.29% | -10.40% | -6.00% | 25.32% | 22.00% | 8.41% |
Shares Outstanding (Basic) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Outstanding (Diluted) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Change | -0.23% | -0.48% | -0.34% | 0.13% | 0.17% | 0.19% |
EPS (Basic) | 81.63 | 72.79 | 80.86 | 85.72 | 68.49 | 56.24 |
EPS (Diluted) | 81.63 | 72.79 | 80.86 | 85.72 | 68.49 | 56.24 |
EPS Growth | 9.54% | -9.97% | -5.68% | 25.16% | 21.80% | 8.20% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Free Cash Flow | - | -1,086 | 1,205 | 557 | 929 | 640 |
Free Cash Flow Per Share | - | -86.59 | 95.62 | 44.05 | 73.56 | 50.77 |
Dividend Per Share | 16.000 | 16.000 | 15.000 | 13.000 | 9.000 | 8.000 |
Dividend Growth | 6.67% | 6.67% | 15.38% | 44.44% | 12.50% | 14.29% |
Gross Margin | 24.46% | 24.22% | 25.08% | 25.13% | 25.43% | 26.04% |
Operating Margin | 4.45% | 3.98% | 4.73% | 5.70% | 5.10% | 5.14% |
Profit Margin | 2.60% | 2.39% | 3.02% | 3.63% | 3.27% | 3.03% |
Free Cash Flow Margin | - | -2.84% | 3.57% | 1.87% | 3.52% | 2.73% |
EBITDA | 2,208 | 1,935 | 1,858 | 1,964 | 1,661 | 1,514 |
EBITDA Margin | 5.60% | 5.07% | 5.51% | 6.58% | 6.29% | 6.47% |
D&A For EBITDA | 454.25 | 416 | 263 | 264 | 312 | 312 |
EBIT | 1,754 | 1,519 | 1,595 | 1,700 | 1,349 | 1,202 |
EBIT Margin | 4.45% | 3.98% | 4.73% | 5.70% | 5.10% | 5.14% |
Effective Tax Rate | 34.11% | 33.49% | 32.72% | 33.95% | 34.82% | 37.80% |