3042
SecuAvail Inc.
株式会社セキュアヴェイル
Technology · Software - Infrastructure
SecuAvail Inc. engages in the provision of system security solutions in Japan. It operates in Information Security Business and Human Resource Service Business segments. The company is involved in the design, construction, operation, monitoring, sales, and log analysis of computer network security systems. Its products include NetStare, a network security operation monitoring system. The company is also involved in the development and dispatch of information security personnel. The company was incorporated in 2001 and is headquartered in Osaka, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥1.3B
¥1.1B
¥1.1B
¥1.0B
¥957M
Cost of Sales
—
¥698M
¥656M
¥615M
¥584M
Gross Profit
—
¥451M
¥443M
¥414M
¥373M
SG&A
—
¥416M
¥476M
¥449M
¥465M
Operating Income
¥1.3B
¥35M
¥-33M
¥-35M
¥-92M
Non-Operating Income
—
¥3M
¥3M
¥9M
¥10M
Dividend Income
—
¥0M
¥0M
¥0M
¥0M
Interest Income
—
¥1M
¥1M
¥0M
¥1M
Non-Operating Expenses
—
¥0M
¥9M
¥5M
¥1M
Interest Expense
—
¥0M
¥0M
¥0M
—
Ordinary Income
¥1.3B
¥37M
¥-39M
¥-31M
¥-84M
Pre-tax Income
—
¥36M
¥344M
¥-35M
¥-86M
Income Taxes
—
¥-6M
¥115M
¥9M
¥26M
Current Tax
—
¥4M
¥115M
¥4M
¥19M
Deferred Tax
—
¥-10M
¥0M
¥5M
¥7M
Net Income (owners)
¥75M
¥43M
¥229M
¥-44M
¥-112M
Comprehensive Income
—
¥41M
¥85M
¥-51M
¥39M
EBITDA
—
¥36M
¥-18M
¥-19M
¥-72M
EPS
—
¥5.57
¥29.78
¥-5.73
¥-14.54
Shares Outstanding
—
7.7M
7.7M
7.7M
7.7M
Shares Issued (total)
—
7.7M
7.7M
7.7M
7.7M
Treasury Shares
—
0.0M
0.0M
0.0M
0.0M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
—
¥1.6B
¥1.5B
¥1.3B
¥1.4B
Current Assets
—
¥1.4B
¥1.4B
¥991M
¥1.0B
Cash & Deposits
—
¥1.1B
¥1.2B
¥769M
¥811M
Trade Receivables
—
¥196M
¥146M
¥145M
¥129M
Non-Current Assets
—
¥124M
¥49M
¥329M
¥349M
PP&E
—
¥5M
—
¥35M
¥38M
Intangible Assets
—
—
—
¥2M
—
Investment Securities
—
¥59M
¥2M
¥240M
¥248M
Deferred Tax Assets
—
¥15M
¥5M
—
—
Total Liabilities
—
¥366M
¥337M
¥260M
¥244M
Current Liabilities
—
¥353M
¥324M
¥200M
¥190M
Taxes Payable
—
¥2M
¥125M
¥9M
¥16M
Non-Current Liabilities
—
¥13M
¥13M
¥61M
¥54M
Pension Obligations
—
¥5M
¥2M
¥2M
—
Deferred Tax Liab.
—
—
¥1M
¥46M
¥46M
Total Equity
—
¥1.2B
¥1.1B
¥1.1B
¥1.1B
Capital Stock
—
¥628M
¥628M
¥628M
¥628M
Capital Surplus
—
¥324M
¥324M
¥324M
¥324M
Retained Earnings
—
¥235M
¥192M
¥-37M
¥7M
Treasury Stock
—
¥-0M
¥-0M
¥-0M
¥-0M
AOCI
—
¥-0M
¥1M
¥145M
¥152M
Equity (owners)
—
¥1.2B
¥1.1B
¥914M
¥958M
Net Cash ⓘ
—
¥1.1B
¥1.2B
¥769M
¥811M
NCAV ⓘ
—
¥1.1B
¥1.1B
¥731M
¥757M
NCAV/Share
—
¥138
¥143
¥95
¥99
BV/Share
—
¥154
¥149
¥119
¥125
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
—
¥-20M
¥-26M
¥-41M
¥-151M
Interest Paid
—
¥-0M
¥-0M
¥-0M
—
Interest Received
—
¥1M
¥1M
¥1M
¥1M
D&A
—
¥1M
¥15M
¥15M
¥21M
Investing CF
—
¥-66M
¥459M
¥4M
¥2M
CapEx
—
¥7M
¥15M
¥4M
¥5M
Purchase Investments
—
¥-59M
—
—
—
Proceeds from Invest.
—
—
¥458M
—
—
Financing CF
—
¥-2M
¥-2M
¥-4M
¥-19M
Dividends Paid
—
—
—
¥-0M
¥-19M
Free Cash Flow
—
¥-27M
¥-41M
¥-45M
¥-156M
Net Change in Cash
—
¥-88M
¥431M
¥-42M
¥-169M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
—
3.7%
20.8%
-4.1%
-10.1%
ROA
—
2.8%
16.3%
-3.3%
-8.3%
EPS
—
¥5.57
¥29.78
¥-5.73
¥-14.54
DPS
—
¥2.00
—
—
—
BPS
—
¥154.21
¥148.83
¥137.74
¥144.39
FCF/Share
—
¥-4
¥-5
¥-6
¥-20
NCAV/Share
—
¥138
¥143
¥95
¥99
Payout Ratio
—
35.9%
—
—
—
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 5
Date Activist Stake Event Flag Demands Source
2024-12-02
Masaomi Yoneima
22.7%
-7.43%
correction
Passive
—
2024-11-29
Masaomi Yoneima
30.13%
+7.43%
correction
Passive
—
2024-11-14
Masaomi Yoneima
22.7%
-4.89%
change
Passive
—
2024-05-07
Masaomi Yoneima
27.59%
correction
Passive
—
2024-02-21
Masaomi Yoneima
27.59%
change
Passive
—
Capital Allocation Signals 1
Date
Type
Amount
Summary
2026-05-14
15:30
Special Div
¥38M ¥5.0/sh
+150%
SecureVale (3042, TSE Standard/Sapporo) announced a surplus dividend of ¥5.00 per share with a record date of 2026-03-31…
Summary
SecureVale (3042, TSE Standard/Sapporo) announced a surplus dividend of ¥5.00 per share with a record date of 2026-03-31 and effective date of 2026-06-26, totaling ¥38.447 million. The dividend comprises ¥3.00 ordinary dividend and ¥2.00 special commemoration dividend for TSE and Sapporo Exchange listings. This represents a 150% increase from the prior year's ¥2.00 per share dividend.
Deadline: 2026-06-26
YoY: +150%
Source (JP)
当初の予定通り期末配当 5 円(普通配当 3 円、東証及び札証上場記念配当 2 円)を実施致します。前期実績(2025 年 3 月期)2 円 00 銭
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
米今 政臣
1,200,000
15.60%
2
NRIセキュアテクノロジーズ株式会社
1,200,000
15.60%
3
everYone株式会社
415,500
5.40%
4
株式会社ブロードバンドセキュリティ
384,500
5.00%
5
楽天証券株式会社
123,300
1.60%
6
MSCO CUSTOMER SECURITIES (常任代理人 モルガン・スタンレーMUFG証券株式会社)
109,400
1.42%
7
JPモルガン証券株式会社
99,266
1.29%
8
株式会社SBI証券
98,396
1.27%
9
INTERACTIVE BROKERS LLC (常任代理人 インタラクティブ・ブローカーズ証券株式会社)
80,900
1.05%
10
藤本 哲也
66,600
0.86%
Domestic Nominees
0.0%
+0.0% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
49.1%
-3.6% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
NRIセキュアテクノロジーズ
15.60%
15.60%
15.60%
米今 政臣
15.60%
15.60%
15.60%
everYone
13.00%
10.40%
5.40%
-5.00%
式会社ブロードバンドセキュリティ
NEW ENTRY
—
—
—
5.00%
NEW
楽天証券
0.65%
2.67%
1.60%
-1.07%
MSCO CUSTOMER SECURITIES
NEW ENTRY
—
—
—
1.42%
NEW
JPモルガン証券
↑
1.75%
0.81%
1.29%
+0.48%
式会社SBI証券
1.34%
2.57%
1.27%
-1.30%
Interactive Brokers
NEW ENTRY
—
—
—
1.05%
NEW
藤本 哲也
NEW ENTRY
—
—
—
0.86%
NEW
日本証券金融
last seen 2024
Exited Top 10
—
1.53%
—
マネックス証券
last seen 2024
Exited Top 10
—
1.27%
—
岸 國博
last seen 2024
Exited Top 10
0.93%
1.13%
—
Morgan Stanley
last seen 2024
Exited Top 10
—
1.07%
—
五十畑 輝夫
last seen 2023
Exited Top 10
0.65%
—
—
関根 弘良
last seen 2023
Exited Top 10
1.10%
—
—
三木 亮二
last seen 2023
Exited Top 10
0.78%
—
—
Concentration (HHI)
ⓘ
664
616
551
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved