Stock 2344 HEIAN CEREMONY SERVICE CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Heian Ceremony Service Co.,Ltd.

Equities

2344

JP3834050001

Personal Services

Delayed Japan Exchange
Other stock markets
 01:20:07 2024-04-26 am EDT 		5-day change 1st Jan Change
879 JPY +0.92% Intraday chart for Heian Ceremony Service Co.,Ltd. +1.85% +11.69%
Feb. 28 Tranche Update on Heian Ceremony Service Co.,Ltd.'s Equity Buyback Plan announced on November 7, 2023. CI
Feb. 27 Heian Ceremony Service Co.,Ltd.'s Equity Buyback announced on November 7, 2023 has closed with 184,800 shares, representing 1.52% for ¥149.94 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 11,886 11,650 10,323 10,855 10,051 8,943
Enterprise Value (EV) 1 858.3 758.9 -334.7 1,528 1,234 281.3
P/E ratio 9.23 x 8.43 x 8.87 x 16.2 x 10.8 x 8.52 x
Yield 2.65% 2.71% 3.44% 3.06% 3.28% 3.81%
Capitalization / Revenue 1.19 x 1.16 x 1.05 x 1.3 x 1.12 x 0.92 x
EV / Revenue 0.09 x 0.08 x -0.03 x 0.18 x 0.14 x 0.03 x
EV / EBITDA 0.37 x 0.31 x -0.15 x 1.07 x 0.71 x 0.14 x
EV / FCF 0.7 x 1.6 x -0.91 x -2.76 x 135 x 0.64 x
FCF Yield 143% 62.6% -110% -36.2% 0.74% 157%
Price to Book 0.68 x 0.63 x 0.53 x 0.57 x 0.51 x 0.44 x
Nbr of stocks (in thousands) 13,134 13,134 13,134 12,307 12,228 12,168
Reference price 2 905.0 887.0 786.0 882.0 822.0 735.0
Announcement Date 6/25/18 6/25/19 6/30/20 6/28/21 6/27/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 10,016 10,067 9,801 8,344 8,972 9,669
EBITDA 1 2,325 2,423 2,247 1,433 1,732 2,059
EBIT 1 1,863 1,981 1,752 914 1,221 1,483
Operating Margin 18.6% 19.68% 17.88% 10.95% 13.61% 15.34%
Earnings before Tax (EBT) 1 1,985 2,118 1,767 1,149 1,365 1,602
Net income 1 1,288 1,382 1,164 705 931 1,053
Net margin 12.86% 13.73% 11.88% 8.45% 10.38% 10.89%
EPS 2 98.07 105.2 88.62 54.39 75.89 86.28
Free Cash Flow 1 1,225 475.1 368 -552.8 9.125 442.9
FCF margin 12.23% 4.72% 3.75% -6.62% 0.1% 4.58%
FCF Conversion (EBITDA) 52.7% 19.61% 16.38% - 0.53% 21.51%
FCF Conversion (Net income) 95.14% 34.38% 31.62% - 0.98% 42.06%
Dividend per Share 2 24.00 24.00 27.00 27.00 27.00 28.00
Announcement Date 6/25/18 6/25/19 6/30/20 6/28/21 6/27/22 6/28/23
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 4,672 3,912 4,233 2,297 2,312 4,585 2,399 2,250 4,653 2,671
EBITDA - - - - - - - - - -
EBIT 1 738 344 475 313 331 611 336 272 600 500
Operating Margin 15.8% 8.79% 11.22% 13.63% 14.32% 13.33% 14.01% 12.09% 12.89% 18.72%
Earnings before Tax (EBT) 1 810 408 552 344 359 677 351 303 435 529
Net income 1 526 269 365 235 240 435 249 197 280 358
Net margin 11.26% 6.88% 8.62% 10.23% 10.38% 9.49% 10.38% 8.76% 6.02% 13.4%
EPS 2 40.11 20.54 29.74 19.19 19.67 35.62 20.40 16.23 23.03 29.44
Dividend per Share 13.00 13.00 13.00 - - 13.00 - - 14.00 -
Announcement Date 11/7/19 11/6/20 11/8/21 2/7/22 8/8/22 11/7/22 2/7/23 8/7/23 11/7/23 2/7/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 11,028 10,891 10,658 9,327 8,817 8,662
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,225 475 368 -553 9.13 443
ROE (net income / shareholders' equity) 7.53% 7.64% 6.12% 3.66% 4.81% 5.28%
ROA (Net income/ Total Assets) 3.59% 3.72% 3.23% 1.7% 2.29% 2.76%
Assets 1 35,894 37,133 36,057 41,532 40,582 38,219
Book Value Per Share 2 1,339 1,416 1,480 1,550 1,603 1,667
Cash Flow per Share 2 840.0 829.0 811.0 755.0 721.0 712.0
Capex 1 444 1,286 992 1,456 1,238 1,235
Capex / Sales 4.43% 12.77% 10.12% 17.45% 13.8% 12.77%
Announcement Date 6/25/18 6/25/19 6/30/20 6/28/21 6/27/22 6/28/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Funeral Services

1st Jan change Capi.
HEIAN CEREMONY SERVICE CO.,LTD. Stock Heian Ceremony Service Co.,Ltd.
+11.69% 67.24M
FU SHOU YUAN INTERNATIONAL GROUP LIMITED Stock Fu Shou Yuan International Group Limited
+0.19% 1.52B
LUNGYEN LIFE SERVICE CORPORATION Stock Lungyen Life Service Corporation
+9.08% 549M
PROPEL FUNERAL PARTNERS LIMITED Stock Propel Funeral Partners Limited
+3.29% 478M
CARRIAGE SERVICES, INC. Stock Carriage Services, Inc.
+4.36% 378M
DIGNITY GROUP HOLDINGS LIMITED Stock DIGNITY GROUP HOLDINGS LIMITED
-.--% 344M
SAN HOLDINGS, INC. Stock SAN Holdings, Inc.
-2.34% 141M
KIZUNA HOLDINGS CORP. Stock KIZUNA HOLDINGS Corp.
-2.88% 66.7M
TEAR CORPORATION Stock Tear Corporation
-1.75% 64.35M
CHINA WAN TONG YUAN (HOLDINGS) LIMITED Stock China Wan Tong Yuan (Holdings) Limited
-35.14% 61.32M
Funeral Services
  1. Stock Market
  2. Equities
  3. 2344 Stock
  4. Financials Heian Ceremony Service Co.,Ltd.