Valuation Secure, Inc.

Stocks

Delayed Japan Exchange 23:34:13 2026-08-18 EDT			5-day change	1st Jan Change
1,482.00 ^JPY	-0.80%		-8.97%	+2.21%

06-30	Secure, Inc. acquired Tescom Japan Co., Ltd. from two individual shareholders for ¥570 million in cash.	CI
06-15	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	9,272	-	-
Change	-	-73.79%	158.75%	17.36%	-5.39%	13.39%	-	-
Enterprise Value (EV)	10,680	2,988	7,434	8,876	6,958	9,272	9,272	9,272
Change	-	-72.02%	148.8%	19.39%	-21.6%	33.26%	0%	0%
P/E	74.7x	-12.4x	43.5x	35.8x	42.3x	19.3x	10.3x	7.42x
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	1.01x	0.82x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	1.01x	0.82x	0.68x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	0x	0x	0x	13.2x	7.13x	4.88x
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	1,494.00	1,494.00	1,494.00
Nbr of stocks (in thousands)	4,591	4,712	4,745	4,778	5,639	6,206	-	-
Announcement Date	2/10/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.	19.61x	-	-	-	59.05M
IBM	22.71x	3.68x	12.85x	2.95%	216B
SNOWFLAKE INC.	-115.72x	18.42x	106.35x	-.--%	114B
ACCENTURE PLC	12.6x	1.39x	7.3x	3.8%	104B
TATA CONSULTANCY SERVICES LTD.	14.98x	2.74x	10.33x	5.49%	87.53B
RELX PLC	19.34x	5.12x	12.57x	2.95%	58.49B
INFOSYS LIMITED	14.93x	2.18x	9.23x	5.22%	48.28B
FUJITSU LIMITED	20.65x	1.69x	10.44x	1.42%	39.89B
NEC CORPORATION	21.18x	1.62x	10.23x	0.9%	39.84B
HCL TECHNOLOGIES LIMITED	18.05x	2.31x	10.98x	4.79%	37.5B
Average	4.83x	4.35x	21.14x	3.06%	74.56B
Weighted average by Cap.	-2.05x	5.24x	25.51x	2.96%