Hennge KK
TSE:4475

Watchlist Manager
Hennge KK Logo
Hennge KK
TSE:4475
Watchlist
Price: 1 216 JPY -2.8% Market Closed
Market Cap: ¥39.5B

Relative Value

The Relative Value of one Hennge KK stock under the Base Case scenario is 1 184.05 JPY. Compared to the current market price of 1 216 JPY, Hennge KK is Overvalued by 3%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
1 184.05 JPY
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Hennge KK Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Hennge KK
TSE:4475
39.8B JPY 3.5 28.5 16.9 17.6
CA
Shopify Inc
NYSE:SHOP
179.4B USD 16.8 100.7 128.5 131.6
US
Snowflake Inc.
NYSE:SNOW
71.7B USD 16.4 -53.1 -59.8 -50.7
US
Snowflake Inc
XETRA:5Q5
59.9B EUR 16.2 -52.6 -69.6 -59
US
Cloudflare Inc
NYSE:NET
60.7B USD 30.2 -588.6 -3 797.1 -310.2
US
MongoDB Inc
NASDAQ:MDB
32.1B USD 13.9 -453.3 -224.3 -191.5
ID
DCI Indonesia Tbk PT
IDX:DCII
523.9T IDR 199 447 372.7 372.7
US
Verisign Inc
NASDAQ:VRSN
23.3B USD 14.3 28.7 21.6 22.2
US
Twilio Inc
NYSE:TWLO
19.5B USD 4 290.3 58.7 164.7
US
Okta Inc
NASDAQ:OKTA
16.1B USD 5.7 82.5 62.5 111.7
US
GoDaddy Inc
NYSE:GDDY
14B USD 2.9 17 14 15.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Hennge KK
TSE:4475
Average P/S: 29.3
3.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
16.8
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
16.4
26%
0.6
US
Snowflake Inc
XETRA:5Q5
16.2
26%
0.6
US
Cloudflare Inc
NYSE:NET
30.2
28%
1.1
US
MongoDB Inc
NASDAQ:MDB
13.9
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.7
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.9
8%
0.4
P/E Multiple
Earnings Growth PEG
JP
Hennge KK
TSE:4475
Average P/E: 142.1
28.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
100.7
16%
6.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -52.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -588.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -453.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.7
7%
4.1
US
Twilio Inc
NYSE:TWLO
290.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
82.5
197%
0.4
US
GoDaddy Inc
NYSE:GDDY
17
9%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Hennge KK
TSE:4475
Average EV/EBITDA: 96.4
16.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
128.5
47%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -59.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -69.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 797.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -224.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
58.7
104%
0.6
US
Okta Inc
NASDAQ:OKTA
62.5
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
14
23%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Hennge KK
TSE:4475
Average EV/EBIT: 119.4
17.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
131.6
47%
2.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -59 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -310.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -191.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.2
6%
3.7
US
Twilio Inc
NYSE:TWLO
164.7
N/A N/A
US
Okta Inc
NASDAQ:OKTA
111.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.6
19%
0.8