SECURE,INC.

4264・Growth Market・Information & Communication

Official website

SECURE,INC.

4264・Growth Market・Information & Communication

Official website

SECURE,INC.4264

Reference Indicators

Market Cap

98¥100M

P/E (Forecast)

23.4x

P/B

3.0x

Dividend Yield (Forecast)

0.00%

ROE

8.9%

EV/EBITDA

20.5x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	3,378	3,384	5,191	6,247	6,840
Cost of Sales	2,058	2,072	3,175	3,718	4,012
Gross Profit	1,320	1,312	2,015	2,528	2,828
SG&A Expenses	1,165	1,481	1,827	2,222	2,502
Operating Income	155	-169	187	305	326
Non-operating Income	0	0	0	1	3
Non-operating Expenses	7	14	13	13	29
Ordinary Income	148	-183	175	293	299
Extraordinary Losses	—	13	3	10	—
Pre-tax Income	148	-197	171	283	299
Income Taxes	16	30	2	43	112
Net Income	131	-227	168	240	187
EBITDA	211	-107	247	392	418
Gross Margin	39.1%	38.8%	38.8%	40.5%	41.3%
Operating Margin	4.6%	-5.0%	3.6%	4.9%	4.8%
ROA	6.6%	-11.4%	6.1%	6.4%	3.6%
ROE	18.3%	-27.0%	18.1%	20.9%	8.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
セキュリティソリューション事業	0	0	0.0%