Valuation Secure, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
1,286.00 ^JPY	-1.08%		-1.53%	-11.31%

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	7,993	-	-
Change	-	-73.79%	158.75%	17.36%	-5.39%	-2.26%	-	-
Enterprise Value (EV)	10,680	2,988	7,434	8,876	6,958	7,993	7,993	7,993
Change	-	-72.02%	148.8%	19.39%	-21.6%	14.87%	0%	0%
P/E	74.7x	-12.4x	43.5x	35.8x	42.3x	16.6x	8.87x	6.39x
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	0.87x	0.71x	0.59x
EV / Revenue	0x	0x	0x	0x	0x	0.87x	0.71x	0.59x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	0x	0x	0x	11.4x	6.15x	4.21x
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	1,286.00	1,286.00	1,286.00
Nbr of stocks (in thousands)	4,591	4,712	4,745	4,778	5,639	6,215	-	-
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.	16.64x	-	-	-	50.97M
IBM	25.36x	4.08x	14.19x	2.67%	240B
SALESFORCE, INC.	23.79x	4.98x	12.21x	0.7%	205B
ACCENTURE PLC	17.03x	1.93x	9.96x	2.78%	147B
CLOUDFLARE, INC.	-561.92x	39.94x	164.06x	-.--%	116B
SNOWFLAKE INC.	-128.1x	17.78x	97.77x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	16.5x	2.98x	11.48x	4.88%	96.43B
RELX PLC	23.56x	6.08x	14.93x	2.4%	70.72B
FUJITSU LIMITED	25.06x	2.08x	13.2x	1.24%	49.53B
INFOSYS LIMITED	15.19x	2.19x	9.33x	5.14%	49.23B
Average	-52.69x	9.12x	38.57x	2.2%	108.82B
Weighted average by Cap.	-56.21x	9.08x	37.57x	1.97%