First Time Loading...

Vario Secure Inc
TSE:4494

Watchlist Manager
Vario Secure Inc Logo
Vario Secure Inc
TSE:4494
Watchlist
Price: 669 JPY -4.02% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Vario Secure, Inc. engages in the provision of managed security services that includes related products, service planning and development. [ Read More ]

The intrinsic value of one Vario Secure Inc stock under the Base Case scenario is 1 283.99 JPY. Compared to the current market price of 669 JPY, Vario Secure Inc is Undervalued by 48%.

Key Points:
Intrinsic Value
Base Case
1 283.99 JPY
Undervaluation 48%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vario Secure Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Vario Secure Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Vario Secure Inc

Provide an overview of the primary business activities
of Vario Secure Inc.

What unique competitive advantages
does Vario Secure Inc hold over its rivals?

What risks and challenges
does Vario Secure Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vario Secure Inc.

Provide P/S
for Vario Secure Inc.

Provide P/E
for Vario Secure Inc.

Provide P/OCF
for Vario Secure Inc.

Provide P/FCFE
for Vario Secure Inc.

Provide P/B
for Vario Secure Inc.

Provide EV/S
for Vario Secure Inc.

Provide EV/GP
for Vario Secure Inc.

Provide EV/EBITDA
for Vario Secure Inc.

Provide EV/EBIT
for Vario Secure Inc.

Provide EV/OCF
for Vario Secure Inc.

Provide EV/FCFF
for Vario Secure Inc.

Provide EV/IC
for Vario Secure Inc.

Compare the intrinsic valuations
of Vario Secure Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vario Secure Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vario Secure Inc compared to its peers.

Compare the P/E ratios
of Vario Secure Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Vario Secure Inc with its peers.

Analyze the financial leverage
of Vario Secure Inc compared to its main competitors.

Show all profitability ratios
for Vario Secure Inc.

Provide ROE
for Vario Secure Inc.

Provide ROA
for Vario Secure Inc.

Provide ROIC
for Vario Secure Inc.

Provide ROCE
for Vario Secure Inc.

Provide Gross Margin
for Vario Secure Inc.

Provide Operating Margin
for Vario Secure Inc.

Provide Net Margin
for Vario Secure Inc.

Provide FCF Margin
for Vario Secure Inc.

Show all solvency ratios
for Vario Secure Inc.

Provide D/E Ratio
for Vario Secure Inc.

Provide D/A Ratio
for Vario Secure Inc.

Provide Interest Coverage Ratio
for Vario Secure Inc.

Provide Altman Z-Score Ratio
for Vario Secure Inc.

Provide Quick Ratio
for Vario Secure Inc.

Provide Current Ratio
for Vario Secure Inc.

Provide Cash Ratio
for Vario Secure Inc.

What is the historical Revenue growth
over the last 5 years for Vario Secure Inc?

What is the historical Net Income growth
over the last 5 years for Vario Secure Inc?

What is the current Free Cash Flow
of Vario Secure Inc?

Financials

Balance Sheet Decomposition
Vario Secure Inc

Current Assets 1.6B
Cash & Short-Term Investments 822.3m
Receivables 458.2m
Other Current Assets 328.2m
Non-Current Assets 6B
Long-Term Investments 63.4m
PP&E 227.7m
Intangibles 5.4B
Other Non-Current Assets 351.8m
Current Liabilities 776.4m
Accounts Payable 106.6m
Other Current Liabilities 669.8m
Non-Current Liabilities 1.3B
Long-Term Debt 1.1B
Other Non-Current Liabilities 196.5m
Efficiency

Earnings Waterfall
Vario Secure Inc

Revenue
2.6B JPY
Cost of Revenue
-1.2B JPY
Gross Profit
1.5B JPY
Operating Expenses
-942.8m JPY
Operating Income
520.8m JPY
Other Expenses
-173.2m JPY
Net Income
347.6m JPY

Free Cash Flow Analysis
Vario Secure Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vario Secure Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

Vario Secure Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vario Secure Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Short-Term Solvency
74/100
Solvency
Score

Vario Secure Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vario Secure Inc

There are no price targets for Vario Secure Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Vario Secure Inc

1M 1M
-6%
6M 6M
-10%
1Y 1Y
-26%
3Y 3Y
-53%
5Y 5Y
-63%
10Y 10Y
-63%
Annual Price Range
669
52w Low
616
52w High
909
Price Metrics
Average Annual Return -16.46%
Standard Deviation of Annual Returns 12.53%
Max Drawdown -66%
Shares Statistics
Market Capitalization 3B JPY
Shares Outstanding 4 546 311
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Vario Secure Inc Logo
Vario Secure Inc

Country

Japan

Industry

Technology

Market Cap

3B JPY

Dividend Yield

0%

Description

Vario Secure, Inc. engages in the provision of managed security services that includes related products, service planning and development. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 73 full-time employees. The company went IPO on 2020-11-30. The company provides one-stop service from procurement of equipment, development of core software, installation and setting of equipment, and monitoring and operation. The company provides various security services based on monitoring and operation services at a monthly fee. The company provides two kinds of services. Managed security services include an integrated Internet security service using Vario Secure Router (VSR) and a data backup service (VDaP). Integrated Internet security services using VSR provide network security by protecting corporate networks from various threats. VDaP isolates digital data from Internet threats and ensures business continuity. Integration services include sales of the Vario Communication Router (VCR), an integrated security device (UTM) for small and medium-sized businesses, and network integration services (IS) for procurement and construction of network equipment.

Contact

TOKYO-TO
Chiyoda-ku
5F, Sumitomo Shoji Nishikicho Bldg., 1-6, Kandanishiki-cho
+81355772090
https://www.variosecure.net/

IPO

2020-11-30

Employees

73

Officers

President, CEO & Chairman
Yasufumi Kajiura
GM of Technology & Director
Mr. Goji Yamamori
GM of Administration & Director
Ms. Eiko Isoe
GM of Sales & Director
Mr. Yasushi Kajiura

See Also

Discover More
What is the Intrinsic Value of one Vario Secure Inc stock?

The intrinsic value of one Vario Secure Inc stock under the Base Case scenario is 1 283.99 JPY.

Is Vario Secure Inc stock undervalued or overvalued?

Compared to the current market price of 669 JPY, Vario Secure Inc is Undervalued by 48%.