Projected Income Statement: TAUNS Laboratories,Inc.

Forecast Balance Sheet: 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 10,670 10,715
Change - - 4,423.68% 55% 33.48% 0.42%
Announcement Date 5/17/24 8/13/24 8/13/25 8/13/26 - -
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% 38.19% 38.19%
EBIT Margin (%) - 43.56% 44.37% 26.06% 27.45% 28.35%
EBT Margin (%) - 42.5% - - - -
Net margin (%) 19.36% 31.32% 33.9% 35.25% 19.95% 20.74%
FCF margin (%) - - - - - -
FCF / Net Income (%) - - - - - -

Profitability

      
ROA - - - - - -
ROE - 52.12% 40.69% 29.86% 16.54% 18.65%

Financial Health

      
Leverage (Debt/EBITDA) - 0.01x 0.57x 1.58x 1.74x 1.6x
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 28.5 29
Change - - 28.74% 26% -19.22% 1.75%
Book Value Per Share 1 - 136.7 170.8 184.5 183.1 188.3
Change - - 24.98% 8% -0.74% 2.81%
EPS 1 - 57.74 62.07 49.72 30.1 34.15
Change - - 7.5% -19.9% -39.46% 13.46%
Nbr of stocks (in thousands) - 100,000 102,391 106,813 106,813 106,813
Announcement Date - 8/13/24 8/13/25 - - -
1JPY
Estimates
2026 *2027 *
P/E 9.77x 16.1x
PBR 2.63x 2.65x
EV / Sales 4.06x 3.89x
Yield 7.26% 5.86%

EPS & Dividend

EPS & Dividend - TAUNS Laboratories,Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - TAUNS Laboratories,Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - TAUNS Laboratories,Inc.
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - TAUNS Laboratories,Inc.
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
486.00JPY
Average target price
420.00JPY
Spread / Average Target
-13.58%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - TAUNS Laboratories,Inc.
  1. Stock Market
  2. Stocks
  3. 197A Stock
  4. Financials TAUNS Laboratories,Inc.