Secom : Financial Report - three-month period ended June 30, 2017

Note: The following is an abridged English translation of Quarterly Financial Report (Kessan Tanshin) of SECOM CO., LTD. The Company provides this translation for your reference and convenience only and without any warranty as to its accuracy or otherwise.

(Based on JAPANESE GAAP)（Consolidated）

Company name: SECOM CO., LTD. (URL: https://www.secom.co.jp/) Code number: 9735 Tokyo Stock Exchange ---------- First Section Representative: Yasuo Nakayama, President and Representative Director

August 8, 2017

For inquiries: Junzo Nakayama, Executive Director Phone (03) 5775-8100 Scheduled date of filing Quarterly Securities Report: August 14, 2017

Scheduled date of dividend payout: －

Preparation of quarterly supplementary materials: Applicable Holding of quarterly results information meeting: None

1. Consolidated financial results for the three-month period ended June 30, 2017 (April 1, 2017- June 30, 2017)

2. Consolidated operating results (In millions of yen, figures rounded down)

   Three-month Period Ended June 30
   2016	2017
   Revenue	213,127 7.5%	216,209 1.4%
   Operating profit	30,018 (2.1%)	29,373 (2.1%)
   Ordinary profit	31,953 (1.2%)	31,993 0.1%
   Net income attributable to owners of the parent	20,045 (2.3%)	20,585 2.7%
   Basic net income per share (in yen)	91.84	94.31
   Diluted net income per share (in yen)	－	－

   Note 1: Comprehensive income:

   Three-month period ended June 30, 2017: JPY 20,667 million [96.8%]

   Three-month period ended June 30, 2016: JPY 10,501 million [(57.6%)]

   Note 2: There is no diluted net income per share as there are no shares with dilutive effect.

   Note 3: Percentage figures represent changes from the results of the corresponding period of the previous year.

3. Consolidated financial position (In millions of yen, figures rounded down)

4. March 31, 2017	June 30, 2017
   Total assets	1,650,176	1,602,655
   Net assets	1,013,253	1,013,174
   Equity ratio	54.1%	55.8%
   Net assets per share (in yen)	4,086.87	4,100.47

   Note 1: Equity as of:

   June 30, 2017 : JPY 894,969 million

   March 31, 2017 : JPY 892,000 million

   Note 2: Equity is calculated by deducting minority interests in subsidiaries from net assets. Net assets per share is calculated by dividing equity by the number of common shares outstanding, excluding treasury stock, as of each period-end.

5. Dividends

   Years ended March 31
   2017	2018	2018 (projected)
   1st quarter dividends per share (in yen)	-	-
   2nd quarter dividends per share (in yen)	70.00	75.00
   3rd quarter dividends per share (in yen)	-	-
   Year-end dividends per share (in yen)	75.00	80.00
   Annual dividends per share (in yen)	145.00	155.00

   Note: Revision of projected dividends from that most recently disclosed: None

6. Projections for the consolidated financial results for the fiscal year ending March 31, 2018 (April 1, 2017 - March 31, 2018) and the six-month period ending September 30, 2017 (April 1, 2017 - September 30, 2017)

   (In millions of yen)

   Six-month period ending September 30, 2017	Year ending March 31, 2018
   Projected revenue	445,000 1.1%	940,000 1.3%
   Projected operating profit	57,900 (6.8%)	132,400 1.0%
   Projected ordinary profit	60,000 (10.9%)	139,200 (5.3%)
   Projected net income attributable to owners of the parent	37,400 (8.5%)	84,800 0.7%
   Projected basic net income per share (in yen)	171.36	388.53

   Note 1: Revision of projections for the consolidated financial results from those most recently disclosed: None

   Note 2: Projected basic net income per share for the fiscal year ending March 31, 2018 and the six-month period ending September 30, 2017 are calculated based on the number of average common shares outstanding over the three-month period ended June 30, 2017, assuming that it remains the same until March 31, 2018.

   Note 3: Percentage figures represent changes from the results of the corresponding period of the previous year.

   ※ Notes

7. Significant changes in subsidiaries during the three-month period ended June 30, 2017 (changes in specified subsidiaries accompanied with changes in scope of consolidation): None

8. Adoption of unique accounting treatment for preparation of consolidated quarterly financial statements: None

9. Changes in accounting policies, accounting estimates and/or restatements:

   ① Changes in accounting policies associated with amendment of accounting standards: None

   ② Other changes in accounting policies: None

   ③ Changes in accounting estimates: None

   ④ Restatements: None

10. Number of common shares outstanding :

11. ① Number of common shares outstanding, including treasury stock, as of: June 30, 2017 : 233,288,717 shares

    March 31, 2017 : 233,288,717 shares

    ② Number of shares of treasury stock, as of: June 30, 2017 : 15,028,727 shares

    March 31, 2017 : 15,028,470 shares

    ③ Number of average common shares outstanding over:

    The three-month period ended June 30, 2017: 218,260,042 shares

    The three-month period ended June 30, 2016: 218,261,762 shares

    Note on status of quarterly review procedures

    This report is excluded from the scope of quarterly review procedures pursuant to the Financial Instruments and Exchange Act. Review procedures for quarterly financial statements have not been completed at the time of disclosure of this report.

    Note on appropriate use of projections for the financial results; other special items

    The forward-looking statements including the future performance described in this document are provided based on both all information available at this moment and certain assumptions considered reasonable. Actual performance may differ materially from the forward-looking statements due to various factors hereafter occurred. For matters regarding assumptions on financial projections and notes for the use of financial projections, please refer to "1. Qualitative Information Regarding the Three-month Period Ended June 30, 2017 (3) Qualitative Information Regarding Consolidated Financial Projections" on page 4 in the appendices.

    Contents for the Appendices

12. Qualitative Information Regarding the Three-month Period Ended June 30, 2017.......................................- 2 -

13. Qualitative Information Regarding Consolidated Financial Results.......................................................- 2 -

14. Qualitative Information Regarding Consolidated Financial Position .....................................................- 3 -

15. Qualitative Information Regarding Consolidated Financial Projections .................................................- 4 - 2. Consolidated Quarterly Financial Statements .............................................................................................- 5 - (1) Consolidated Balance Sheets ...............................................................................................................- 5 -

16. (2) Consolidated Statements of Income and Consolidated Statements of Comprehensive Income ...............- 7 - (3) Notes Regarding the Consolidated Quarterly Financial Statement.........................................................- 8 - (4) Segment Information, etc.....................................................................................................................- 9 - (5) Significant Subsequent Events ...........................................................................................................- 10 -

    - 1 -

    SECOM CO., LTD.

    August 8, 2017