Projected Income Statement: TAUNS Laboratories,Inc.

Forecast Balance Sheet: TAUNS Laboratories,Inc.

Fiscal Period: June 2023 2024 2025 2026 2027
Net Debt 1 - 114 5,157 7,994 8,755
Change - - 4,423.68% 17.06% 9.52%
Announcement Date 5/17/24 8/13/24 8/13/25 - -
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

Profitability

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

Profitability

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

Financial Health

     
Leverage (Debt/EBITDA) - 0.01x 0.57x 1.58x 1.34x
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
Change - - 28.74% 29.66% -20.63%
Book Value Per Share 1 - 136.7 170.8 184.5 190.2
Change - - 24.98% 9.15% 3.11%
EPS 1 - 57.74 62.07 49.72 33.75
Change - - 7.5% -22.24% -32.12%
Nbr of stocks (in thousands) - 100,000 106,692 106,692 106,692
Announcement Date - 8/13/24 8/13/25 - -
1JPY
Estimates
2025 2026 *
P/E 8.67x 9.57x
PBR 3.15x 2.58x
EV / Sales 3.23x 3.98x
Yield 5.2% 7.41%

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
476.00JPY
Average target price
420.00JPY
Spread / Average Target
-11.76%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 197A Stock
  4. Financials TAUNS Laboratories,Inc.