Subscribe

Kyoei Security Service Co., Ltd. (7058.T)

JPY3,185.00 +15.00 (+0.47%)
JP JPX Industrials Security & Protection Services
Address Chiyoda Hall 102-0074
Tokyo, JP
CEO Fumio Gazuma
IPO 2019-03-18
ISIN JP3247500006

Explore sections of this company profile

Description

Operating across Japan, Kyoei Security Service Co., Ltd. delivers a comprehensive suite of security solutions. These include facility guarding, providing reception and concierge services, event security management, highway safety patrols, traffic control, parking lot security, close protection (bodyguard services), and airport firefighting. The company further extends its expertise to include the operational oversight of parking facilities, condominium agency management, and the general management of buildings and equipment. Established in 1985, Kyoei Security Service Co., Ltd. maintains its headquarters in Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,185.00 +15.00 (+0.47%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
652
Beta
0.29
Float Shares
249.3K
Free Float %
17.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +2.03% -1.95% -1.31% +4.14% +3.28% +24.18% +3.78% +4.14% -4.58% -4.58%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,185.00
DCF (Unlevered) 11,788.63 +270.1%
DCF (Levered) 10,206.05 +220.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.49
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Security & Protection Services: +5.0%
    +14.5% Q1'26: +13.9% (vs Q1'25)
  • EPS growth Security & Protection Services: +23.5%
    +1,758.0% Q1'26: +142.1% (vs Q1'25)
  • FCF margin FCF growth · Security & Protection Services: +20.2%
    +6.6% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Security & Protection Services: +8.9%
    +9.0% Q1'26: +4.5% (vs Q1'25)
  • ROIC Security & Protection Services: +6.4%
    +16.0% Q1'26: +8.9% (vs Q1'25)
  • Share dilution Security & Protection Services: +0.1%
    +0.2% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Security & Protection Services: -0.99×
    0.68× Q1'26: 1.10× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.31) × ERP
WACC = 84% × Ke + 16% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 11,788.63 Current price: 3,185.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
5.69B
est.
6.42B
est: 6.49B (-1.2%)
6.18B
est: 7.30B (-15.3%)
8.02B
est: 7.51B (+6.7%)
9.35B
est: 8.97B (+4.3%)
10.11B
est: 10.11B (+0.0%)
11.35B
11.35B – 11.35B
+12.3% YoY
11.81B
11.81B – 11.81B
+4.0% YoY
EBITDA
431.84M
est.
486.00M
est: 492.68M (-1.4%)
454.03M
est: 554.18M (-18.1%)
653.70M
est: 570.27M (+14.6%)
513.67M
est: 680.73M (-24.5%)
360.66M
est: 828.26M (-56.5%)
929.73M
929.73M – 929.73M
+12.3% YoY
967.00M
967.00M – 967.00M
+4.0% YoY
EBIT
384.95M
est.
445.00M
est: 439.18M (+1.3%)
419.90M
est: 494.00M (-15.0%)
617.52M
est: 508.34M (+21.5%)
401.53M
est: 606.80M (-33.8%)
192.95M
est: 728.32M (-73.5%)
817.55M
817.55M – 817.55M
+12.3% YoY
850.32M
850.32M – 850.32M
+4.0% YoY
Net Income
375.48M
est.
325.00M
est: 317.44M (+2.4%)
274.99M
est: 365.54M (-24.8%)
451.13M
est: 413.01M (+9.2%)
248.54M
est: 508.08M (-51.1%)
-38.70M
est: -38.78M (+0.2%)
494.70M
494.70M – 494.70M
+1,375.6% YoY
496.73M
496.73M – 496.73M
+0.4% YoY
SGA
1.04B
est.
1.21B
est: 1.19B (+1.5%)
1.26B
est: 1.34B (-5.4%)
1.42B
est: 1.38B (+2.9%)
1.78B
est: 1.64B (+8.2%)
1.87B
est: 1.74B (+7.5%)
1.95B
1.95B – 1.95B
+12.3% YoY
2.03B
2.03B – 2.03B
+4.0% YoY
EPS
259.10
est.
215.74
est: 219.05 (-1.5%)
183.68
est: 252.24 (-27.2%)
311.35
est: 285.00 (+9.2%)
171.43
est: 350.60 (-51.1%)
-26.71
est: -26.71 (+0.0%)
340.70
340.70 – 340.70
+1,375.6% YoY
342.10
342.10 – 342.10
+0.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-01 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-28 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-27 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-24 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-22 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-21 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-20 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-17 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5
2026-04-16 A- 4/5 5/5 2/5 4/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
51.72M
OE per share TTM
35.41
Owner's Yield
1.18%
Maintenance CapEx ratio
0.60%
Maint CapEx / Avg PPE
3.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.29M
Shares Outstanding
1.45M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Atsuki Matsubayashi MD & Director male
Ayumu Sakamoto Manager of Corporate Planning
Fumio Gazuma Chairman of the Board & President male
Kazufumi Azuma Senior MD & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits