Stock 4493 CYBER SECURITY CLOUD, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cyber Security Cloud, Inc.

Equities

4493

JP3311590008

Internet Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
2,650 JPY +2.51% Intraday chart for Cyber Security Cloud, Inc. +0.42% +21.28%
Feb. 27 Tranche Update on Cyber Security Cloud, Inc.'s Equity Buyback Plan announced on February 26, 2024. CI
Feb. 27 Cyber Security Cloud, Inc.'s Equity Buyback announced on February 26, 2024, has closed with 141,800 shares, representing 1.5% for ¥399.88 million. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,758 15,915 16,110 20,641 24,245 - -
Enterprise Value (EV) 1 31,303 15,128 16,110 19,070 24,245 24,245 24,245
P/E ratio 234 x 93.5 x - 48.3 x 45.8 x 32.4 x 24.1 x
Yield - - - - - - -
Capitalization / Revenue 26.6 x 8.76 x 6.88 x 6.75 x 6.15 x 4.86 x 3.93 x
EV / Revenue 26.6 x 8.76 x 6.88 x 6.75 x 6.15 x 4.86 x 3.93 x
EV / EBITDA - - - - - - -
EV / FCF - - - 35.8 x 44.9 x 31.4 x 23.2 x
FCF Yield - - - 2.8% 2.23% 3.18% 4.32%
Price to Book 47.8 x 16.9 x - 11.5 x - - -
Nbr of stocks (in thousands) 9,313 9,367 9,410 9,447 9,149 - -
Reference price 2 3,410 1,699 1,712 2,185 2,650 2,650 2,650
Announcement Date 2/12/21 2/14/22 2/14/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,194 1,817 2,342 3,060 3,941 4,992 6,165
EBITDA - - - - - - -
EBIT 1 188 297 413 549 786 1,114 1,495
Operating Margin 15.75% 16.35% 17.63% 17.94% 19.94% 22.32% 24.25%
Earnings before Tax (EBT) 1 172 267 - 559 787 1,115 1,496
Net income 1 134 169 304 427 546 774 1,038
Net margin 11.22% 9.3% 12.98% 13.95% 13.85% 15.5% 16.84%
EPS 2 14.60 18.17 - 45.28 57.80 81.90 109.8
Free Cash Flow 1 - - - 577 540 772 1,047
FCF margin - - - 18.86% 13.7% 15.46% 16.98%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - 135.13% 98.9% 99.74% 100.87%
Dividend per Share - - - - - - -
Announcement Date 2/12/21 2/14/22 2/14/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 S2 2022 Q1 2023 Q1 2023 S1 2023 Q3
Net sales 1 - 853 466 964 523 719 1,455 765
EBITDA - - - - - - - -
EBIT 1 - 192 93 105 97 162 304 164
Operating Margin - 22.51% 19.96% 10.89% 18.55% 22.53% 20.89% 21.44%
Earnings before Tax (EBT) 1 - 193 92 - 112 162 322 175
Net income 1 - 127 62 - 72 110 220 121
Net margin - 14.89% 13.3% - 13.77% 15.3% 15.12% 15.82%
EPS 2 - 13.72 6.570 - 7.700 11.78 23.39 12.78
Dividend per Share - - - - - - - -
Announcement Date 8/14/20 8/13/21 11/12/21 2/14/22 5/13/22 5/12/23 8/14/23 11/14/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position 455 787 - 1,571 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - - 577 540 772 1,047
ROE (net income / shareholders' equity) 20.2% 21.1% - 23.8% - - -
ROA (Net income/ Total Assets) - 18.5% - - - - -
Assets 1 - 913 - - - - -
Book Value Per Share 71.40 101.0 - 190.0 - - -
Cash Flow per Share 15.00 19.20 - 47.60 - - -
Capex - - - 1 - - -
Capex / Sales - - - 0.03% - - -
Announcement Date 2/12/21 2/14/22 2/14/23 2/14/24 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Cyber Security Cloud, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2,650 JPY
Average target price
2,720 JPY
Spread / Average Target
+2.64%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
CYBER SECURITY CLOUD, INC. Stock Cyber Security Cloud, Inc.
+21.28% 154M
VISA, INC. Stock Visa, Inc.
+5.44% 549B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-27.93% 3.27B
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-37.22% 991M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-6.74% 886M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-21.96% 752M
CLEARSALE S.A. Stock ClearSale S.A.
+104.00% 280M
NHN KCP CORP. Stock NHN KCP Corp.
+10.02% 277M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-3.42% 224M
GALAXIAMONEYTREE CO.,LTD Stock GalaxiaMoneytree Co.,Ltd
-35.37% 211M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. 4493 Stock
  4. Financials Cyber Security Cloud, Inc.