Valuation Secure, Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 11/09/2026 +04			5-day change	1st Jan Change
1,380.00 ^JPY	-1.08%		-4.83%	-4.83%

07-01	Secure, Inc. acquired Tescom Japan Co., Ltd. from two individual shareholders for ¥570 million in cash.	CI
06-16	Secure, Inc. agreed to acquir Tescom Japan Co., Ltd. from two individual shareholders for ¥570 million in cash.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,857	2,846	7,364	8,643	8,177	8,577	-	-
Change	-	-73.79%	158.75%	17.36%	-5.39%	4.89%	-	-
Enterprise Value (EV)	10,680	2,988	7,434	8,876	6,958	8,577	8,577	8,577
Change	-	-72.02%	148.8%	19.39%	-21.6%	23.26%	0%	0%
P/E	74.7x	-12.4x	43.5x	35.8x	42.3x	17.9x	9.52x	6.85x
PBR	11x	3.38x	7.2x	6.74x	2.79x	-	-	-
PEG	-	0x	-0x	0.9x	-1.3x	0x	0.1x	0.2x
Capitalization / Revenue	3.21x	0.84x	1.42x	1.38x	1.2x	0.93x	0.76x	0.63x
EV / Revenue	0x	0x	0x	0x	0x	0.93x	0.76x	0.63x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	0x	0x	0x	12.3x	6.6x	4.51x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	31.67	-48.52	35.67	50.53	34.3	77.3	145	201.4
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,378	3,384	5,191	6,247	6,840	9,200	11,300	13,600
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	155	-169	187	305	326	700	1,300	1,900
Net income ¹	131	-227	168	240	187	480	900	1,250
Net Debt	-177	142	70	233	-1,219	-	-	-
Reference price ²	2,365.00	604.00	1,552.00	1,809.00	1,450.00	1,380.00	1,380.00	1,380.00
Nbr of stocks (in thousands)	4,591	4,712	4,745	4,778	5,639	6,215	-	-
Announcement Date	10/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SECURE, INC.	17.85x	-	-	-	55.84M
IBM	23.89x	3.87x	13.52x	2.78%	229B
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	116B
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	113B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.35B
RELX PLC	19.32x	5.13x	12.59x	2.94%	58.46B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.99B
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	42.35B
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	39.17B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.16B
Average	3.13x	4.26x	20.24x	3.15%	75.92B
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%