Cyber Security Cloud , Inc.

4493・Growth Market・Information & Communication

Official website

Cyber Security Cloud , Inc.

4493・Growth Market・Information & Communication

Official website

Cyber Security Cloud , Inc.4493

Reference Indicators

Market Cap

191¥100M

P/E (Forecast)

21.8x

P/B

4.3x

Dividend Yield (Forecast)

0.33%

ROE

27.1%

EV/EBITDA

12.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,817	2,275	3,060	3,857	5,084
Cost of Sales	535	664	924	1,337	1,751
Gross Profit	1,281	1,611	2,135	2,520	3,333
SG&A Expenses	984	1,225	1,585	1,746	2,230
Operating Income	297	385	549	773	1,102
Non-operating Income	4	11	11	64	6
Non-operating Expenses	4	1	1	5	17
Ordinary Income	297	395	559	832	1,092
Extraordinary Income	—	34	—	—	39
Extraordinary Losses	29	0	0	1	—
Pre-tax Income	267	430	559	831	1,131
Income Taxes	98	123	132	256	309
Net Income	169	306	427	575	821
EBITDA	332	416	597	845	1,227
Gross Margin	70.5%	70.8%	69.8%	65.3%	65.6%
Operating Margin	16.4%	17.0%	18.0%	20.1%	21.7%
ROA	9.9%	14.2%	15.4%	19.1%	14.1%
ROE	21.1%	27.5%	23.8%	34.5%	27.1%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
サイバーセキュリティ事業	0	0	0.0%