Stock 9628 SAN HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials SAN Holdings, Inc.

Equities

9628

JP3286300003

Personal Services

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,084 JPY +1.59% Intraday chart for SAN Holdings, Inc. +2.94% -2.34%
Feb. 14 Tranche Update on SAN Holdings, Inc.'s Equity Buyback Plan announced on November 9, 2023. CI
Feb. 13 SAN Holdings, Inc.'s Equity Buyback announced on November 9, 2023, has closed with 314,500 shares, representing 1.52% for ¥350 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 14,496 13,990 13,183 12,235 16,771 23,464
Enterprise Value (EV) 1 11,260 9,794 7,298 5,637 9,682 14,540
P/E ratio 9.22 x 6.62 x 7.2 x 7.83 x 8.35 x 8.48 x
Yield 1.94% 2.29% 2.6% 2.99% 2.43% 1.97%
Capitalization / Revenue 0.72 x 0.67 x 0.62 x 0.65 x 0.84 x 1.08 x
EV / Revenue 0.56 x 0.47 x 0.34 x 0.3 x 0.48 x 0.67 x
EV / EBITDA 3.21 x 2.61 x 1.85 x 1.63 x 2.28 x 3.06 x
EV / FCF 4.66 x 6.86 x 3.08 x 5.84 x 6.2 x 6.4 x
FCF Yield 21.4% 14.6% 32.5% 17.1% 16.1% 15.6%
Price to Book 0.6 x 0.54 x 0.48 x 0.43 x 0.56 x 0.74 x
Nbr of stocks (in thousands) 22,465 22,465 22,100 22,146 21,419 20,988
Reference price 2 645.2 622.8 596.5 552.5 783.0 1,118
Announcement Date 6/27/18 6/26/19 6/25/20 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 20,070 20,766 21,281 18,865 20,001 21,663
EBITDA 1 3,508 3,748 3,947 3,461 4,245 4,752
EBIT 1 2,658 2,940 3,092 2,550 3,377 3,870
Operating Margin 13.24% 14.16% 14.53% 13.52% 16.88% 17.86%
Earnings before Tax (EBT) 1 2,464 3,018 2,885 2,450 3,172 4,126
Net income 1 1,573 2,112 1,856 1,562 2,040 2,783
Net margin 7.84% 10.17% 8.72% 8.28% 10.2% 12.85%
EPS 2 70.02 94.01 82.88 70.59 93.79 131.9
Free Cash Flow 1 2,414 1,428 2,368 965.8 1,561 2,273
FCF margin 12.03% 6.88% 11.13% 5.12% 7.8% 10.49%
FCF Conversion (EBITDA) 68.81% 38.1% 60% 27.9% 36.76% 47.83%
FCF Conversion (Net income) 153.46% 67.61% 127.6% 61.83% 76.5% 81.67%
Dividend per Share 2 12.50 14.25 15.50 16.50 19.00 22.00
Announcement Date 6/27/18 6/26/19 6/25/20 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 10,375 8,604 9,512 5,160 4,856 10,083 5,625 5,081 10,407 5,711
EBITDA - - - - - - - - - -
EBIT 1 1,487 775 1,604 971 838 1,782 1,187 761 1,671 898
Operating Margin 14.33% 9.01% 16.86% 18.82% 17.26% 17.67% 21.1% 14.98% 16.06% 15.72%
Earnings before Tax (EBT) 1 1,505 760 1,599 956 824 1,761 1,174 765 1,671 887
Net income 1 979 478 1,038 623 526 1,218 716 497 1,085 565
Net margin 9.44% 5.56% 10.91% 12.07% 10.83% 12.08% 12.73% 9.78% 10.43% 9.89%
EPS 2 43.57 21.62 47.29 28.72 24.70 57.48 34.05 23.90 104.6 27.32
Dividend per Share 7.500 8.000 8.500 - - 10.50 - - 23.00 -
Announcement Date 11/7/19 11/12/20 11/11/21 2/8/22 8/5/22 11/11/22 2/13/23 8/8/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,236 4,196 5,885 6,598 7,089 8,924
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2,414 1,428 2,368 966 1,561 2,273
ROE (net income / shareholders' equity) 6.67% 8.39% 6.95% 5.59% 7.01% 9.09%
ROA (Net income/ Total Assets) 5.72% 5.98% 6.12% 4.96% 6.37% 6.9%
Assets 1 27,517 35,337 30,349 31,491 32,009 40,315
Book Value Per Share 2 1,080 1,160 1,236 1,289 1,389 1,508
Cash Flow per Share 2 213.0 250.0 291.0 318.0 349.0 439.0
Capex 1 941 1,202 792 881 1,349 780
Capex / Sales 4.69% 5.79% 3.72% 4.67% 6.74% 3.6%
Announcement Date 6/27/18 6/26/19 6/25/20 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.
SAN HOLDINGS, INC. Stock SAN Holdings, Inc.
-2.34% 141M
FU SHOU YUAN INTERNATIONAL GROUP LIMITED Stock Fu Shou Yuan International Group Limited
-0.94% 1.52B
LUNGYEN LIFE SERVICE CORPORATION Stock Lungyen Life Service Corporation
+5.97% 549M
PROPEL FUNERAL PARTNERS LIMITED Stock Propel Funeral Partners Limited
+3.10% 478M
PARK LAWN CORPORATION Stock Park Lawn Corporation
-15.30% 415M
CARRIAGE SERVICES, INC. Stock Carriage Services, Inc.
-0.36% 378M
HEIAN CEREMONY SERVICE CO.,LTD. Stock Heian Ceremony Service Co.,Ltd.
+11.69% 67.24M
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. 9628 Stock
  4. Financials SAN Holdings, Inc.