Projected Income Statement: TAUNS Laboratories,Inc.

Forecast Balance Sheet: TAUNS Laboratories,Inc.

Fiscal Period: June 2023 2024 2025 2026 2027 2028
Net Debt 1 - 114 5,157 7,994 8,755 7,780
Change - - 4,423.68% 55% 9.52% -11.14%
Announcement Date 17/05/24 13/08/24 13/08/25 13/08/26 - -
1JPY in Million
Estimates

Cash Flow Forecast: TAUNS Laboratories,Inc.

Fiscal Period:
Estimates

Forecast Financial Ratios: TAUNS Laboratories,Inc.

Fiscal Period: June 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - 47.23% 48.21% 34.24% 33.93% 33.93%
EBIT Margin (%) - 43.56% 44.37% 26.06% 25.1% 25.79%
EBT Margin (%) - 42.5% - - - -
Net margin (%) 19.36% 31.32% 33.9% 35.25% 18.66% 19.24%
FCF margin (%) - - - - - -
FCF / Net Income (%) - - - - - -

Profitability

      
ROA - - - - - -
ROE - 52.12% 40.69% 29.86% 18.29% 19.85%

Financial Health

      
Leverage (Debt/EBITDA) - 0.01x 0.57x 1.58x 1.34x 1.1x
Debt / Free cash flow - - - - - -

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - -
CAPEX / EBITDA (%) - - - - - -
CAPEX / FCF (%) - - - - - -

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - 21.75 28 35.28 28 28
Change - - 28.74% 26% -20.63% 0%
Book Value Per Share 1 - 136.7 170.8 184.5 190.2 200
Change - - 24.98% 8% 3.11% 5.13%
EPS 1 - 57.74 62.07 49.72 33.75 37.75
Change - - 7.5% -19.9% -32.12% 11.85%
Nbr of stocks (in thousands) - 100,000 102,391 106,702 106,702 106,702
Announcement Date - 13/08/24 13/08/25 - - -
1JPY
Estimates
2026 *2027 *
P/E 10.1x 14.9x
PBR 2.72x 2.64x
EV / Sales 4.17x 3.24x
Yield 7.03% 5.58%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
502.00JPY
Average target price
420.00JPY
Spread / Average Target
-16.33%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 197A Stock
  4. Financials TAUNS Laboratories,Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!