Stock 7058 KYOEI SECURITY SERVICE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kyoei Security Service Co., Ltd.

Equities

7058

JP3247500006

Business Support Services

Market Closed - Japan Exchange
Other stock markets
 03:30:00 27/06/2024 BST 		5-day change 1st Jan Change
2,835 JPY 0.00% Intraday chart for Kyoei Security Service Co., Ltd. 0.00% -3.83%
2023 Kyoei Security Service Co., Ltd. agreed to acquire Security Co., Ltd. from Toshiki Uezono and other. CI
2023 Kyoei Security Service Co., Ltd. acquired Toshin Sangyo K.K. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,098 4,037 4,341 4,346 4,110 4,285 4,111 -
Enterprise Value (EV) 1 1,554 1,334 1,715 933.4 950.6 4,285 4,111 4,111
P/E ratio 10.4 x 12.4 x 16.5 x 5.9 x 9.11 x 17.2 x 11.6 x 8.32 x
Yield 2.76% 2.8% 2.64% 5% 3.17% 3.05% 3.17% 3.17%
Capitalization / Revenue 0.72 x 0.63 x 0.7 x 0.54 x 0.51 x 0.46 x 0.41 x 0.36 x
EV / Revenue 0.72 x 0.63 x 0.7 x 0.54 x 0.51 x 0.46 x 0.41 x 0.36 x
EV / EBITDA - - - - - - - -
EV / FCF 8,928,841 x - - - - - - -
FCF Yield 0% - - - - - - -
Price to Book 1.15 x 1.07 x 1.17 x 1 x 0.9 x 0.91 x 0.83 x 0.78 x
Nbr of stocks (in thousands) 1,507 1,506 1,435 1,449 1,449 1,450 1,450 -
Reference price 2 2,720 2,680 3,025 3,000 2,836 2,955 2,835 2,835
Announcement Date 13/05/19 14/05/20 14/05/21 12/05/22 12/05/23 15/05/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,682 6,415 6,184 7,997 8,017 9,354 10,056 11,352
EBITDA - - - - - - - -
EBIT 1 403 445 329 971 489 309 515 733
Operating Margin 7.09% 6.94% 5.32% 12.14% 6.1% 3.3% 5.12% 6.46%
Earnings before Tax (EBT) 1 423 494 419 1,050 616 396 568 790
Net income 1 277 325 274 736 451 248 355 494
Net margin 4.88% 5.07% 4.43% 9.2% 5.63% 2.65% 3.53% 4.35%
EPS 2 261.8 216.1 183.7 508.6 311.4 171.4 244.8 340.7
Free Cash Flow 458.9 - - - - - - -
FCF margin 8.08% - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 165.68% - - - - - - -
Dividend per Share 2 75.00 75.00 80.00 150.0 90.00 90.00 90.00 90.00
Announcement Date 13/05/19 14/05/20 14/05/21 12/05/22 12/05/23 15/05/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 3,137 3,015 4,432 1,742 1,920 3,914 2,052 2,151 4,321 2,534
EBITDA - - - - - - - - - -
EBIT 1 195 145 700 180 155 321 167 101 186 66
Operating Margin 6.22% 4.81% 15.79% 10.33% 8.07% 8.2% 8.14% 4.7% 4.3% 2.6%
Earnings before Tax (EBT) 1 227 212 756 191 218 393 204 136 228 92
Net income 1 148 137 476 136 162 269 134 87 144 51
Net margin 4.72% 4.54% 10.74% 7.81% 8.44% 6.87% 6.53% 4.04% 3.33% 2.01%
EPS 2 98.65 91.05 329.1 94.00 111.9 185.9 92.54 60.72 99.52 35.60
Dividend per Share - - - - - - - - - -
Announcement Date 11/11/19 09/11/20 08/11/21 10/02/22 10/08/22 10/11/22 10/02/23 14/08/23 13/11/23 09/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 2,544 2,703 2,626 3,413 3,159 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 459 - - - - - - -
ROE (net income / shareholders' equity) 9.3% 8.9% 7.3% 18.2% 10.1% 5.3% - -
ROA (Net income/ Total Assets) - 11.1% 8.86% 19.6% 9.07% 6.13% - -
Assets 1 - 2,931 3,094 3,757 4,973 4,045 - -
Book Value Per Share 2 2,364 2,502 2,578 3,004 3,165 3,245 3,400 3,651
Cash Flow per Share 279.0 228.0 197.0 522.0 331.0 192.0 - -
Capex 1 3.02 - - - - - 6 6
Capex / Sales 0.05% - - - - - 0.06% 0.05%
Announcement Date 13/05/19 14/05/20 14/05/21 12/05/22 12/05/23 15/05/24 - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Security Services

1st Jan change Capi.
KYOEI SECURITY SERVICE CO., LTD. Stock Kyoei Security Service Co., Ltd.
-3.83% 25.58M
SECOM CO., LTD. Stock Secom Co., Ltd.
-5.90% 12.53B
SECURITAS AB Stock Securitas AB
+6.01% 5.66B
CETC CYBERSPACE SECURITY TECHNOLOGY CO., LTD. Stock CETC Cyberspace Security Technology Co., Ltd.
-35.89% 1.71B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A. Stock Prosegur Compañía de Seguridad, S.A.
-2.05% 995M
PROSEGUR CASH, S.A. Stock Prosegur Cash, S.A.
-2.98% 822M
SIS LIMITED Stock SIS Limited
-0.68% 773M
BATIC INVESTMENTS AND LOGISTICS COMPANY Stock Batic Investments and Logistics Company
+56.60% 536M
TAIWAN SHIN KONG SECURITY CO., LTD. Stock Taiwan Shin Kong Security Co., Ltd.
+4.83% 500M
ANBANG SAVE-GUARD GROUP CO.,LTD. Stock Anbang Save-Guard Group Co.,Ltd.
-37.21% 411M
Security Services
  1. Stock Market
  2. Equities
  3. 7058 Stock
  4. Financials Kyoei Security Service Co., Ltd.