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

Delayed Japan Exchange
Other stock markets
 08:00:00 03/06/2024 am IST 		5-day change 1st Jan Change
2,355 JPY +3.79% Intraday chart for Cyber Security Cloud, Inc. +2.84% +7.78%
27/02 Tranche Update on Cyber Security Cloud, Inc.'s Equity Buyback Plan announced on February 26, 2024. CI
27/02 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 20,786 - -
Enterprise Value (EV) 1 31,303 15,128 16,110 19,070 20,786 20,786 20,786
P/E ratio 234 x 93.5 x - 48.3 x 39.3 x 27.7 x 20.7 x
Yield - - - - - - -
Capitalization / Revenue 26.6 x 8.76 x 6.88 x 6.75 x 5.27 x 4.16 x 3.37 x
EV / Revenue 26.6 x 8.76 x 6.88 x 6.75 x 5.27 x 4.16 x 3.37 x
EV / EBITDA - - - - - - -
EV / FCF - - - 35.8 x 38.5 x 26.9 x 19.9 x
FCF Yield - - - 2.8% 2.6% 3.71% 5.04%
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 9,161 - -
Reference price 2 3,410 1,699 1,712 2,185 2,269 2,269 2,269
Announcement Date 12/02/21 14/02/22 14/02/23 14/02/24 - - -
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 12/02/21 14/02/22 14/02/23 14/02/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 S2 2022 Q1 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 - 853 964 523 719 1,455 765 953
EBITDA - - - - - - - -
EBIT 1 - 192 105 97 162 304 164 315
Operating Margin - 22.51% 10.89% 18.55% 22.53% 20.89% 21.44% 33.05%
Earnings before Tax (EBT) 1 - 193 - 112 162 322 175 342
Net income 1 - 127 - 72 110 220 121 235
Net margin - 14.89% - 13.77% 15.3% 15.12% 15.82% 24.66%
EPS 2 - 13.72 - 7.700 11.78 23.39 12.78 25.23
Dividend per Share - - - - - - - -
Announcement Date 14/08/20 13/08/21 14/02/22 13/05/22 12/05/23 14/08/23 14/11/23 15/05/24
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% 26.1% - -
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 12/02/21 14/02/22 14/02/23 14/02/24 - - -
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
2,269 JPY
Average target price
3,520 JPY
Spread / Average Target
+55.13%
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.
+7.78% 132M
MASTERCARD, INC. Stock MasterCard, Inc.
+4.82% 416B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-32.48% 3.05B
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-43.25% 902M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-11.79% 839M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-26.37% 710M
CLEARSALE S.A. Stock ClearSale S.A.
+96.53% 264M
NHN KCP CORP. Stock NHN KCP Corp.
-4.67% 239M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-6.83% 215M
GALAXIA MONEYTREE CO., LTD. Stock Galaxia Moneytree Co., Ltd.
-44.98% 179M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. 4493 Stock
  4. Financials Cyber Security Cloud, Inc.