Valuation Secure, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
1,504.00 ^JPY	-2.46%		+1.55%	+3.72%

03-31	Secure, Inc. completed the acquisition of 56.20% stake in Touch To Go, Inc. from JR East Start UP Co., Ltd., Signpost Corporation and KDDI Open Innovation Fund 3 managed by Global Brain Corporation.	CI
03-24	Secure, Inc. announced that it has received ¥959.364 million in funding from Ricoh Japan Corporation	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	9,334	-	-
Change	-	-73.79%	158.75%	17.36%	-5.39%	14.15%	-	-
Enterprise Value (EV)	10,680	2,988	7,434	8,876	6,958	9,334	9,334	9,334
Change	-	-72.02%	148.8%	19.39%	-21.6%	34.15%	0%	0%
P/E	74.7x	-12.4x	43.5x	35.8x	42.3x	19.5x	10.4x	7.47x
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	0.83x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	1.01x	0.83x	0.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	0x	0x	0x	13.3x	7.18x	4.91x
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	1,504.00	1,504.00	1,504.00
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.	19.46x	-	-	-	57.88M
IBM	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.49x	9.17x	6.09%	81.48B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.51x	1.04x	5.48x	5.08%	78.57B
RELX PLC	18.69x	4.91x	12.14x	3.04%	55.4B
INFOSYS LIMITED	13.65x	1.99x	8.33x	5.67%	45.09B
FUJITSU LIMITED	12.74x	1.46x	9.98x	1.27%	34.54B
HCL TECHNOLOGIES LIMITED	15.42x	1.95x	9.2x	5.61%	32.45B
NEC CORPORATION	20.14x	1.36x	9.71x	0.87%	30.89B
Average	6.61x	3.55x	16.90x	3.37%	67.31B
Weighted average by Cap.	6.23x	4.11x	18.42x	3.28%