stockrow
Friday 6 November 2026
Export SBC’s income statement to Excel — free account
SBC Medical Group Holdings Incorporated
SBC Industrials Consulting Services
SBC Medical Group Holdings Incorporated’s revenue for fiscal 2025 (year ended December 2025) was $173.6 million, down 15.5% from fiscal 2024.
- Revenue
- +13.4%
- EPS
- +400.0%
- Free cash flow
- +396.1%
- Total debt
- +420.7%
Quarter to June 2026, against a year earlier
4.89
0.13
−2.59%
Follow SBC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 194 | 205 | 174 | 175 | (5.3%) | 191 | 210 | 227 | +9.4% | |
| Gross margin, % | — | — | — | — | — | — | — | 70.94 | 75.97 | 73.32 | 71.85 | +2.4 pt | ||||||
| EBT | — | — | — | — | — | — | 1 | 74 | 73 | 82 | 75 | +367.9% | ||||||
| EBT margin, % | — | — | — | — | — | — | 0.00 | 38.02 | 35.76 | 47.27 | 43.09 | +47.3 pt | ||||||
| Net income | — | — | — | — | — | — | 1 | 39 | 47 | 51 | 50 | +352.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 0.00 | 2.05 | 2.13 | 1.69 | 1.71 | n/m | |||||
| Earnings | — | — | — | — | — | — | 0.16 | 0.41 | 0.48 | 0.50 | 0.47 | +45.3% | ||||||
| Cash flow | — | — | — | — | — | — | (0.17) | 0.54 | 0.21 | 0.24 | 0.61 | n/m | ||||||
| Capex | — | — | — | — | — | — | 0.00 | (0.03) | (0.04) | 0.05 | 0.04 | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | (0.17) | 0.50 | 0.18 | 0.29 | 0.65 | n/m | ||||||
| Book value | — | — | — | — | — | — | (1.25) | 1.53 | 2.02 | 2.56 | 2.73 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | 3 | 94 | 97 | 103 | 103 | +237.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 17.56 | 11.44 | 8.80 | 10.68 | 12.6 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 2.61 | 2.56 | 2.94 | 1.7 | ||||||
| P/B | — | — | — | — | — | — | — | 7.07 | 2.75 | 1.69 | 1.84 | 3.8 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 2.04 | 1.86 | 2.10 | 1.3 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 18.30 | 24.36 | 10.84 | 5.54 | 17.8 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 0 | 51 | 21 | 25 | 63 | n/m | |||||
| Capex | — | — | — | — | — | — | — | (3) | (3) | 5 | 4 | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | 0 | 48 | 17 | 30 | 66 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 0 | 73 | 123 | 170 | 181 | +928.8% | |||||
| Net debt | — | — | — | — | — | — | 0 | (90) | (118) | (121) | (147) | +529.5% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | (3) | 144 | 195 | 263 | 280 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | 20.79 | 17.76 | 15.77 | 13.58 | +15.8 pt | |||||
| ROIC | — | — | — | — | — | — | 0.00 | 81.85 | 57.38 | 29.67 | 30.71 | +29.7 pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | 56.06 | 27.51 | 22.25 | 18.69 | +22.3 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 2 | 2 | 863 | 863 | — | +655.7% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 96.77 | 0.24 | 0.20 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
SBC Medical Group Holdings Incorporated vs peers in Consulting Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| HURN Huron Consulting Group Inc. | $2.8B | 25.7× | 25.7× | +11.37% (above 0%: growing) | +1.98% (above 0%: growing) | −42.44% (below 0%: shrinking) | 32.24% | 11.97% | Compare |
| ICFI ICF International, Inc. | $1.7B | 17.8× | 16.2× | +1.09% (above 0%: growing) | +37.21% (above 0%: growing) | −29.12% (below 0%: shrinking) | 38.08% | 0.00% | Compare |
| CRAI Charles River Associates | $1.3B | 24.9× | 24.2× | +15.61% (above 0%: growing) | +27.49% (above 0%: growing) | +103.95% (above 0%: growing) | 29.10% | 11.12% | Compare |
| SBC SBC Medical Group Holdings Incorporated | $516.3M | 10.7× | 11.3× | +13.44% (above 0%: growing) | +400.00% (above 0%: growing) | +396.07% (above 0%: growing) | 73.14% | 38.55% | |
| ROMA Roma Green Finance Limited | $373.5M | — | — | — | — | +20.80% (above 0%: growing) | — | — | Compare |
| PPHC Public Policy Holding Company, Inc. | $342.7M | — (loss-making) | — (loss-making) | +7.32% (above 0%: growing) | n/m | −69.72% (below 0%: shrinking) | 21.77% | (7.45%) | Compare |
| FORR Forrester Research, Inc. | $165.6M | — (loss-making) | — (loss-making) | −8.68% (below 0%: shrinking) | n/m | −197.82% (below 0%: shrinking) | 59.95% | 2.77% | Compare |
| EGG Enigmatig Limited | $143.8M | — | — | — | — | — | — | — | Compare |
| RGP Resources Connection, Inc. | $91.3M | — (loss-making) | — (loss-making) | −18.42% (below 0%: shrinking) | n/m | −140.54% (below 0%: shrinking) | 37.38% | (7.45%) | Compare |
| Median of peers | $358.1M | 24.9× | 24.2× | +4.21% | +27.49% | −42.44% | 34.81% | 1.39% |
Pay and ownership Proxy statement filed 28 May 2026
Ownership
Directors and executive officers, together
81.70%
Yoshiyuki Aikawa
81.70%
Aikawa Equity Management Co., Ltd.
5.20%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement