SBC Chart
About

SBC Medical Group Holdings Incorporated, together with its subsidiaries, provides management services to cosmetic treatment centers in Japan, Vietnam, the United States, and Singapore. The company offers advertising and marketing services across social media networks; staff management services, such as recruitment and training; booking reservations for franchisee clinic customers; assistance with franchisee employee housing rentals; facility rental services; construction and design services for franchisee clinics; and medical consumables procurement services. It also provides program management, labor and function supporting, and management consulting services; and IT software solutions, as well as engages in franchising activities; and distributes medical equipment and devices, implants, injection materials, other medical consumables, skin care and beauty products, and cosmetic products to franchisee clinics for resale to clinic customers. In addition, the company offers surgical and non-surgical surgeries that include breast augmentation; liposuction; rejuvenation treatments, such as treatment of wrinkles, acne, scars, cellulite, excess fat, discoloration, and signs of aging; laser skin toning and spot removal; eyes double fold surgery; rhinoplasty; treatment of osmidrosis and hyperhidrosis; hair transplants; gynecological formation treatments; laser hair removal; face line surgeries; cosmetical dental procedures; tattoo removal; lasik eye surgery; lateral canthoplasty; brow lift procedures; androgenetic alopecia treatment; and cheek sagging prevention methods. Further, it owns and operates treatment centers under the SBC brand. SBC Medical Group Holdings Incorporated was founded in 2000 and is headquartered in Irvine, California.

Fundamentals
Scroll to Statements
Sector Industrials Industry Consulting Services Market Cap 384.66M
Enterprise Value 285.46M Income 43.32M Sales 178.46M
Book/sh 2.42 Cash/sh 1.24 Dividend Yield
Payout 0.00% Employees 863 IPO
P/E 8.93 Forward P/E 7.81 PEG
P/S 2.16 P/B 1.55 P/C
EV/EBITDA 3.69 EV/Sales 1.60 Quick Ratio 4.75
Current Ratio 5.10 Debt/Eq 11.35 LT Debt/Eq
EPS (ttm) 0.42 EPS next Y 0.48 EPS Growth 3.19%
Revenue Growth -18.30% Earnings 2026-03-27 ROA 15.06%
ROE 19.10% ROIC Gross Margin 74.09%
Oper. Margin 36.63% Profit Margin 24.28% Shs Outstand 102.58M
Shs Float 4.01M Short Float 3.59% Short Ratio 11.38
Short Interest 52W High 5.75 52W Low 2.91
Beta 1.19 Avg Volume 45.01K Volume 20.88K
Target Price $8.12 Recom Buy Prev Close $3.86
Price $3.75 Change -2.85%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$8.13
Mean price target
2. Current target
$3.75
Latest analyst target
3. DCF / Fair value
$-1.63
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$3.75
Low
$6.50
High
$9.00
Mean
$8.13

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-03-06 init BTIG — → Buy $8
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 6196 45482 Sale at price 7.34 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-09-19 00:00:00 I
1 8399 88310 Purchase at price 10.51 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-08-22 00:00:00 I
2 4755 44459 Sale at price 9.35 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-08-21 00:00:00 I
3 75000 860044 Sale at price 11.45 - 11.72 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-08-20 00:00:00 I
4 2499 32037 Purchase at price 12.50 - 13.00 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-08-01 00:00:00 I
5 15509 201617 Purchase at price 13.00 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-07-24 00:00:00 I
6 5406 70278 Purchase at price 13.00 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-07-19 00:00:00 I
7 4545 59085 Purchase at price 13.00 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-07-15 00:00:00 I
8 6314 82082 Purchase at price 13.00 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-07-11 00:00:00 I
9 30 390 Purchase at price 13.00 per share. ZUU CO. LTD. Beneficial Owner of more than 10% of a Class of Security 2024-07-02 00:00:00 I
Financials
Line Item2024-12-312023-12-312022-12-31
TaxEffectOfUnusualItems-4.10M-85.90K-258.46K
TaxRateForCalcs0.360.210.21
NormalizedEBITDA88.53M86.28M30.87M
TotalUnusualItems-11.25M-409.03K-1.23M
TotalUnusualItemsExcludingGoodwill-11.25M-409.03K-1.23M
NetIncomeFromContinuingOperationNetMinorityInterest46.61M39.37M6.32M
ReconciledDepreciation3.80M12.25M5.93M
ReconciledCostOfRevenue49.37M56.24M59.33M
EBITDA77.28M85.87M29.64M
EBIT73.48M73.62M23.71M
NetInterestIncome-8.36K41.46K440.94K
InterestExpense28.30K45.29K31.44K
InterestIncome19.94K86.75K472.38K
NormalizedIncome53.76M39.69M7.29M
NetIncomeFromContinuingAndDiscontinuedOperation46.61M39.37M6.32M
TotalExpenses120.05M122.47M152.81M
TotalOperatingIncomeAsReported70.30M70.66M20.12M
DilutedAverageShares96.56M100.74M100.74M
BasicAverageShares96.56M100.74M100.74M
DilutedEPS0.480.390.06
BasicEPS0.480.390.06
DilutedNIAvailtoComStockholders46.61M39.37M6.32M
NetIncomeCommonStockholders46.61M39.37M6.32M
NetIncome46.61M39.37M6.32M
MinorityInterests-75.62K809.43K762.58K
NetIncomeIncludingNoncontrollingInterests46.69M38.56M5.55M
NetIncomeContinuousOperations46.69M38.56M5.55M
TaxProvision26.77M35.02M18.12M
PretaxIncome73.46M73.58M23.68M
OtherIncomeExpense-11.90M2.47M1.89M
OtherNonOperatingIncomeExpenses-653.14K2.88M3.12M
SpecialIncomeCharges-11.25M-409.03K-1.23M
GainOnSaleOfBusiness3.81M0.00
OtherSpecialCharges409.03K979.60K
ImpairmentOfCapitalAssets15.06M0.00251.17K
NetNonOperatingInterestIncomeExpense-8.36K41.46K440.94K
InterestExpenseNonOperating28.30K45.29K31.44K
InterestIncomeNonOperating19.94K86.75K472.38K
OperatingIncome85.36M71.07M21.35M
OperatingExpense70.69M66.23M93.48M
SellingGeneralAndAdministration70.69M66.23M93.48M
GeneralAndAdministrativeExpense70.69M66.23M93.48M
OtherGandA57.67M66.23M70.65M
SalariesAndWages13.02M0.0022.83M
GrossProfit156.05M137.30M114.83M
CostOfRevenue49.37M56.24M59.33M
TotalRevenue205.42M193.54M174.16M
OperatingRevenue205.42M193.54M174.16M
Line Item2024-12-31
TreasurySharesNumber270.00K
OrdinarySharesNumber102.75M100.74M100.74M
ShareIssued103.02M100.74M100.74M
TotalDebt12.21M22.87M16.13M
TangibleBookValue188.91M118.83M94.11M
InvestedCapital201.74M158.70M115.54M
WorkingCapital123.26M73.45M11.70M
NetTangibleAssets188.91M118.83M94.11M
CapitalLeaseObligations5.58M6.33M5.84M
CommonStockEquity195.11M142.16M105.25M
TotalCapitalization201.62M155.17M110.78M
TotalEquityGrossMinorityInterest195.02M143.81M107.85M
MinorityInterest-87.00K1.65M2.60M
StockholdersEquity195.11M142.16M105.25M
GainsLossesNotAffectingRetainedEarnings-54.18M-37.58M-24.85M
OtherEquityAdjustments-54.18M-37.58M-24.85M
TreasuryStock2.70M0.00
RetainedEarnings189.46M142.85M103.48M
AdditionalPaidInCapital62.51M36.88M26.62M
CapitalStock10.30K9.42K0.00
CommonStock10.30K9.42K0.00
PreferredStock0.000.000.00
TotalLiabilitiesNetMinorityInterest71.06M115.00M117.63M
TotalNonCurrentLiabilitiesNetMinorityInterest9.87M22.54M16.38M
OtherNonCurrentLiabilities1.19M1.07M1.15M
NonCurrentDeferredLiabilities926.02K6.01M7.34M
NonCurrentDeferredTaxesLiabilities926.02K6.01M7.34M
LongTermDebtAndCapitalLeaseObligation7.75M15.46M7.89M
LongTermCapitalLeaseObligation1.24M2.44M2.36M
LongTermDebt6.51M13.01M5.53M
CurrentLiabilities61.19M92.45M101.25M
OtherCurrentLiabilities227.89K832.52K2.30M
CurrentDeferredLiabilities12.56M25.13M30.44M
CurrentDeferredRevenue12.56M25.13M30.44M
CurrentDebtAndCapitalLeaseObligation4.46M7.41M8.24M
CurrentCapitalLeaseObligation4.34M3.89M3.48M
CurrentDebt123.08K3.53M4.76M
OtherCurrentBorrowings123.08K3.53M4.76M
PensionandOtherPostRetirementBenefitPlansCurrent0.0022.90M
PayablesAndAccruedExpenses43.94M59.07M37.37M
Payables43.94M59.07M37.37M
OtherPayable3.17M6.26M7.43M
DuetoRelatedPartiesCurrent2.82M3.58M3.08M
TotalTaxPayable23.41M22.69M11.54M
IncomeTaxPayable18.71M8.78M3.43M
AccountsPayable14.53M26.53M15.32M
TotalAssets266.08M258.81M225.48M
TotalNonCurrentAssets81.63M92.90M112.53M
OtherNonCurrentAssets12.05M11.75M14.89M
NonCurrentPrepaidAssets4.67M7.15M52.41M
NonCurrentDeferredAssets9.80M0.005.27M
NonCurrentDeferredTaxesAssets9.80M0.005.27M
NonCurrentNoteReceivables5.60M7.09M1.12M
NonCurrentAccountsReceivable8.40M3.42M5.28M
InvestmentsAndAdvances20.87M20.66M916.03K
OtherInvestments20.87M20.66M
GoodwillAndOtherIntangibleAssets6.20M23.33M11.14M
OtherIntangibleAssets1.59M19.74M7.27M
Goodwill4.61M3.59M3.87M
NetPPE14.04M19.50M21.51M
AccumulatedDepreciation-11.24M-10.63M-35.72M
GrossPPE25.28M30.13M57.23M
ConstructionInProgress0.00591.31K398.71K
OtherProperties5.27M5.92M5.55M
MachineryFurnitureEquipment12.63M13.41M35.18M
BuildingsAndImprovements5.37M8.41M12.37M
LandAndImprovements2.01M1.80M3.74M
Properties0.000.000.00
CurrentAssets184.45M165.91M112.95M
OtherCurrentAssets25.54K162.12K37.23K
PrepaidAssets9.69M6.50M14.27M
Inventory1.49M3.09M1.35M
Receivables48.19M53.13M43.65M
OtherReceivables7.55M8.53M22.80M
TaxesReceivable0.007.75M
NotesReceivable0.001.00M0.00
LoansReceivable10.38M8.48M0.00
AccountsReceivable30.26M35.11M13.09M
CashCashEquivalentsAndShortTermInvestments125.04M103.02M53.64M
OtherShortTermInvestments0.001.91M
CashAndCashEquivalents125.04M103.02M51.74M
Line Item2024-12-312023-12-312022-12-31
FreeCashFlow17.17M39.46M-24.99M
RepaymentOfDebt-119.02K-8.73M-5.21M
IssuanceOfDebt12.09M12.31M124.20K
IssuanceOfCapitalStock0.0010.000.00
CapitalExpenditure-3.41M-11.21M-24.95M
InterestPaidSupplementalData28.30K45.29K31.44K
IncomeTaxPaidSupplementalData30.24M17.84M30.82M
EndCashPosition125.04M103.02M51.74M
BeginningCashPosition103.02M51.74M104.50M
EffectOfExchangeRateChanges-11.42M-7.31M-12.09M
ChangesInCash33.45M58.60M-40.68M
FinancingCashFlow22.97M6.14M-7.98M
CashFlowFromContinuingFinancingActivities22.97M6.14M-7.98M
NetOtherFinancingCharges10.97M2.56M-2.89M
ProceedsFromStockOptionExercised31.37K0.00
NetCommonStockIssuance0.0010.000.00
CommonStockIssuance0.0010.000.00
NetIssuancePaymentsOfDebt11.97M3.58M-5.08M
NetLongTermDebtIssuance11.97M3.58M-5.08M
LongTermDebtPayments-119.02K-8.73M-5.21M
LongTermDebtIssuance12.09M12.31M124.20K
InvestingCashFlow-10.10M1.79M-32.65M
CashFlowFromContinuingInvestingActivities-10.10M1.79M-32.65M
NetOtherInvestingChanges-1.29M2.24M-809.12K
NetInvestmentPurchaseAndSale-331.50K1.99M-2.65M
SaleOfInvestment0.004.13M0.00
PurchaseOfInvestment-331.50K-2.13M-2.65M
NetBusinessPurchaseAndSale-5.07M722.55K-6.49M
SaleOfBusiness722.55K
PurchaseOfBusiness-5.07M0.00-6.49M
NetIntangiblesPurchaseAndSale0.00-1.68M0.00
PurchaseOfIntangibles0.00-1.68M0.00
NetPPEPurchaseAndSale-3.41M-1.48M-22.71M
SaleOfPPE0.008.05M2.24M
PurchaseOfPPE-3.41M-9.52M-24.95M
OperatingCashFlow20.58M50.67M-47.37K
CashFlowFromContinuingOperatingActivities20.58M50.67M-47.37K
ChangeInWorkingCapital-46.88M-7.65M-10.59M
ChangeInOtherWorkingCapital-10.62M-3.80M2.48M
ChangeInOtherCurrentLiabilities-3.91M-3.15M-3.50M
ChangeInOtherCurrentAssets-1.69M-1.33M-10.64M
ChangeInPayablesAndAccruedExpense-44.53M7.91M17.13M
ChangeInAccruedExpense-12.10M-17.63M25.50M
ChangeInPayable-32.43M25.54M-8.37M
ChangeInAccountPayable-8.91M12.20M172.61K
ChangeInTaxPayable11.23M13.36M-8.54M
ChangeInIncomeTaxPayable11.23M13.36M-8.54M
ChangeInPrepaidAssets-357.94K563.53K-5.79M
ChangeInInventory1.12M-1.83M-666.64K
ChangeInReceivables13.10M-6.01M-9.60M
ChangesInAccountReceivables617.19K-23.00M-2.86M
OtherNonCashItems3.87M3.30M3.40M
StockBasedCompensation13.02M0.00
UnrealizedGainLossOnInvestmentSecurities2.62M0.00
ProvisionandWriteOffofAssets-402.20K370.75K342.69K
AssetImpairmentCharge15.59M204.03K1.11M
DeferredTax-14.42M4.11M-3.90M
DeferredIncomeTax-14.42M4.11M-3.90M
DepreciationAmortizationDepletion3.80M12.25M5.93M
DepreciationAndAmortization3.80M12.25M5.93M
OperatingGainsLosses-3.30M-472.70K-1.90M
GainLossOnInvestmentSecurities-223.16K
GainLossOnSaleOfPPE511.95K-249.53K-1.90M
GainLossOnSaleOfBusiness-3.81M0.00
NetIncomeFromContinuingOperations46.69M38.56M5.55M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for SBC
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status