4264

SECURE,INC.

株式会社セキュア
Information & Communication
Secure, Inc. engages in the security solution business in Japan. The company provides access control systems, such as card readers, fingerprint and facial recognition for offices, stores, factories, etc.; surveillance camera systems, that comprises various devices with AI and image recognition applications, including face recognition; and image analysis solutions that analyzes and predicts the degree of congestion in commercial facilities, event venues, evacuation centers, etc. It engages in research, development, and sales of artificial intelligence, cloud systems, and IoT devices. The company was incorporated in 2002 and is headquartered in Shinjuku, Japan.
← Companies
Price
¥1,700
Market Cap
¥9.6B
Ent. Value
¥8.4B
Net Cash
¥1.2B
Shares Out.
5.6M
P / E
49.6×
EV / EBIT
25.7×
P / Book
3.28×
P / NCAV
4.89×
Div. Yield
—
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥6.8B ¥6.2B ¥5.2B ¥3.4B ¥3.4B
Cost of Sales ¥4.0B ¥3.7B ¥3.2B ¥2.1B ¥2.1B
Gross Profit ¥2.8B ¥2.5B ¥2.0B ¥1.3B ¥1.3B
SG&A ¥2.5B ¥2.2B ¥1.8B ¥1.5B ¥1.2B
Operating Income ¥326M ¥306M ¥188M ¥-170M ¥155M
Non-Operating Income ¥4M ¥2M ¥1M ¥0M ¥0M
Interest Income ¥3M ¥0M ¥0M ¥0M ¥0M
Non-Operating Expenses ¥30M ¥14M ¥13M ¥14M ¥8M
Interest Expense ¥14M ¥13M ¥7M ¥6M ¥7M
Ordinary Income ¥300M ¥294M ¥175M ¥-184M ¥148M
Pre-tax Income ¥300M ¥284M ¥172M ¥-197M ¥148M
Income Taxes ¥112M ¥43M ¥3M ¥31M ¥17M
Current Tax ¥91M ¥76M ¥29M ¥2M ¥24M
Deferred Tax ¥21M ¥-33M ¥-26M ¥28M ¥-8M
Net Income (owners) ¥188M ¥241M ¥169M ¥-228M ¥131M
Comprehensive Income ¥173M ¥248M ¥172M ¥-234M ¥135M
EBITDA ¥418M ¥392M ¥248M ¥-108M ¥211M
Goodwill Amort. (J-GAAP) ¥33M ¥30M — — —
EPS ¥34.30 ¥50.53 ¥35.67 ¥-48.52 ¥31.67
Shares Outstanding 5.6M 4.8M 4.7M 4.7M 4.6M
Shares Issued (total) 5.6M 4.8M 4.7M 4.7M 4.6M