Hennge KK
TSE:4475

Watchlist Manager
Hennge KK Logo
Hennge KK
TSE:4475
Watchlist
Price: 1 289 JPY -2.79% Market Closed
Market Cap: 41.9B JPY

Intrinsic Value

The intrinsic value of one Hennge KK stock under the Base Case scenario is 1 321.79 JPY. Compared to the current market price of 1 289 JPY, Hennge KK is Undervalued by 2%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 321.79 JPY
Undervaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Hennge KK

What is Valuation History?
Ask AI Assistant
What other research platforms think about Hennge KK?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Hennge KK valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Hennge KK.

Explain Valuation
Compare Hennge KK to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Hennge KK?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hennge KK

Current Assets 7.8B
Cash & Short-Term Investments 7B
Receivables 168.5m
Other Current Assets 645m
Non-Current Assets 2.5B
Long-Term Investments 1.3B
PP&E 304.9m
Intangibles 38.2m
Other Non-Current Assets 820.7m
Current Liabilities 6.3B
Accounts Payable 40.1m
Accrued Liabilities 166.2m
Other Current Liabilities 6.1B
Non-Current Liabilities 425.3m
Other Non-Current Liabilities 425.3m
Efficiency

Free Cash Flow Analysis
Hennge KK

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Hennge KK

Revenue
10.3B JPY
Cost of Revenue
-1.5B JPY
Gross Profit
8.9B JPY
Operating Expenses
-7.2B JPY
Operating Income
1.7B JPY
Other Expenses
-516.4m JPY
Net Income
1.2B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Hennge KK's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROIC
Exceptional ROE
Exceptional 3Y Average ROE
72/100
Profitability
Score

Hennge KK's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Hennge KK's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
68/100
Solvency
Score

Hennge KK's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Hennge KK

There are no price targets for Hennge KK.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Hennge KK is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Hennge KK stock?

The intrinsic value of one Hennge KK stock under the Base Case scenario is 1 321.79 JPY.

Is Hennge KK stock undervalued or overvalued?

Compared to the current market price of 1 289 JPY, Hennge KK is Undervalued by 2%.

Back to Top