Valuation Secure, Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
1,403.00 ^JPY	+0.72%		+0.57%	-3.24%

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	8,720	-	-
Change	-	-73.79%	158.75%	17.36%	-5.39%	6.64%	-	-
Enterprise Value (EV)	10,680	2,988	7,434	8,876	6,958	8,720	8,720	8,720
Change	-	-72.02%	148.8%	19.39%	-21.6%	25.32%	0%	0%
P/E	74.7x	-12.4x	43.5x	35.8x	42.3x	18.2x	9.68x	6.97x
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	0.95x	0.77x	0.64x
EV / Revenue	0x	0x	0x	0x	0x	0.95x	0.77x	0.64x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	0x	0x	0x	12.5x	6.71x	4.59x
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	1,403.00	1,403.00	1,403.00
Nbr of stocks (in thousands)	4,591	4,712	4,745	4,778	5,639	6,215	-	-
Announcement Date	2/10/22 A	2/14/23 A	2/14/24 A	2/14/25 A	2/13/26 A	-	-	-

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.	18.02x	-	-	-	55.56M
IBM	23.34x	3.8x	13.26x	2.85%	224B
SNOWFLAKE INC.	-132.68x	18.51x	102.63x	-.--%	119B
ACCENTURE PLC	14.13x	1.56x	8.19x	3.39%	116B
TATA CONSULTANCY SERVICES LTD.	14.18x	2.58x	9.75x	5.79%	82.73B
RELX PLC	20.06x	5.29x	13.01x	2.83%	59.94B
INFOSYS LIMITED	13.88x	2.01x	8.52x	5.62%	44.76B
FUJITSU LIMITED	22.53x	1.85x	11.5x	1.3%	44.62B
NEC CORPORATION	21.43x	1.63x	10.36x	0.88%	41.68B
HCL TECHNOLOGIES LIMITED	17.34x	2.19x	10.38x	5.04%	35.55B
Average	3.22x	4.38x	20.84x	3.08%	76.9B
Weighted average by Cap.	-4.47x	5.32x	25.29x	2.87%