Valuation Secure, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
1,560.00 ^JPY	-0.06%		+1.56%	+7.59%

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	9,682	-	-
Change	-	-73.79%	158.75%	17.36%	-5.39%	18.4%	-	-
Enterprise Value (EV)	10,680	2,988	7,434	8,876	6,958	9,682	9,682	9,682
Change	-	-72.02%	148.8%	19.39%	-21.6%	39.15%	0%	0%
P/E	74.7x	-12.4x	43.5x	35.8x	42.3x	20.2x	10.8x	7.75x
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	1.05x	0.86x	0.71x
EV / Revenue	0x	0x	0x	0x	0x	1.05x	0.86x	0.71x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	0x	0x	0x	13.8x	7.45x	5.1x
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	1,560.00	1,560.00	1,560.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SECURE, INC.	20.18x	-	-	-	59.15M
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.29x	13.01x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	6.24x	3.85x	18.34x	3.26%	67.79B
Weighted average by Cap.	2.23x	4.43x	20.68x	3.25%