First Time Loading...

Happinet Corp
TSE:7552

Watchlist Manager
Happinet Corp Logo
Happinet Corp
TSE:7552
Watchlist
Price: 2 994 JPY -1.51% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

337.3B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+33%
5 Years
+43%
7 Years
+97%
10 Years
+65%
7.4B
+4%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+93%
5 Years
+48%
7 Years
+111%
10 Years
+84%
5.8B
+7%
Net Income
Growth Rates:
1 Year
+57%
3 Years
+157%
5 Years
+77%
7 Years
+185%
10 Years
+120%

Earnings Waterfall
Happinet Corp

Revenue
337.3B JPY
Cost of Revenue
-300.7B JPY
Gross Profit
36.6B JPY
Operating Expenses
-29.2B JPY
Operating Income
7.4B JPY
Other Expenses
-1.6B JPY
Net Income
5.8B JPY

Income Statement
Happinet Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
204 535
N/A
206 867
+1%
210 734
+2%
212 933
+1%
215 733
+1%
217 232
+1%
214 493
-1%
207 788
-3%
192 933
-7%
187 274
-3%
182 731
-2%
175 729
-4%
171 148
-3%
174 059
+2%
176 452
+1%
186 438
+6%
193 839
+4%
197 607
+2%
209 706
+6%
217 360
+4%
235 187
+8%
240 398
+2%
239 406
0%
238 832
0%
230 726
-3%
233 347
+1%
237 589
+2%
241 673
+2%
252 684
+5%
259 313
+3%
268 096
+3%
273 162
+2%
278 874
+2%
282 441
+1%
284 839
+1%
297 622
+4%
304 337
+2%
307 253
+1%
327 872
+7%
327 840
0%
337 261
+3%
Gross Profit
Cost of Revenue
(180 669)
(182 828)
(186 156)
(187 662)
(189 783)
(191 080)
(188 865)
(183 045)
(170 353)
(165 276)
(161 457)
(154 801)
(149 156)
(152 087)
(154 209)
(163 737)
(171 053)
(174 726)
(185 974)
(193 015)
(209 870)
(215 204)
(214 149)
(213 621)
(207 079)
(209 807)
(214 305)
(217 991)
(227 379)
(233 239)
(240 614)
(245 459)
(250 511)
(253 077)
(255 156)
(266 232)
(271 870)
(274 841)
(293 570)
(292 953)
(300 688)
Gross Profit
23 866
N/A
24 039
+1%
24 578
+2%
25 271
+3%
25 950
+3%
26 152
+1%
25 628
-2%
24 743
-3%
22 580
-9%
21 998
-3%
21 274
-3%
20 928
-2%
21 992
+5%
21 972
0%
22 243
+1%
22 701
+2%
22 786
+0%
22 881
+0%
23 732
+4%
24 345
+3%
25 317
+4%
25 194
0%
25 257
+0%
25 211
0%
23 647
-6%
23 540
0%
23 284
-1%
23 682
+2%
25 305
+7%
26 074
+3%
27 482
+5%
27 703
+1%
28 363
+2%
29 364
+4%
29 683
+1%
31 390
+6%
32 467
+3%
32 412
0%
34 302
+6%
34 887
+2%
36 573
+5%
Operating Income
Operating Expenses
(19 849)
(20 150)
(20 463)
(20 572)
(20 936)
(21 096)
(20 624)
(20 212)
(19 460)
(18 548)
(18 451)
(18 471)
(18 485)
(18 274)
(18 248)
(18 086)
(17 664)
(18 075)
(18 608)
(19 380)
(20 325)
(20 654)
(20 909)
(20 986)
(20 962)
(20 968)
(20 837)
(20 767)
(21 468)
(21 825)
(22 502)
(22 802)
(23 111)
(23 789)
(24 141)
(25 137)
(26 212)
(26 756)
(27 614)
(27 781)
(29 176)
Selling, General & Administrative
(19 849)
(19 331)
(20 462)
(20 572)
(20 936)
(20 720)
(20 623)
(20 211)
(19 458)
(18 200)
(18 451)
(18 471)
(18 485)
(17 863)
(18 246)
(18 084)
(17 664)
(17 712)
(18 607)
(19 379)
(20 323)
(20 026)
(20 908)
(20 985)
(20 960)
(20 112)
(20 836)
(20 766)
(21 468)
(20 899)
(22 502)
(22 802)
(23 111)
(22 665)
(24 140)
(25 136)
(26 211)
(25 368)
(27 426)
(27 594)
(28 988)
Research & Development
0
0
0
0
0
(33)
0
0
0
0
0
0
0
(24)
0
0
0
(49)
0
0
0
(34)
0
0
0
(133)
0
0
0
(40)
0
0
0
(12)
0
0
0
(23)
0
0
0
Depreciation & Amortization
3
(818)
0
0
0
(342)
0
0
0
(341)
0
0
0
(386)
0
0
0
(313)
0
0
0
(593)
0
0
0
(722)
0
0
0
(886)
0
0
0
(1 111)
0
0
0
(1 363)
0
0
0
Other Operating Expenses
(3)
(1)
(1)
0
0
(1)
(1)
0
(2)
(7)
0
0
0
(1)
(2)
(2)
0
(1)
(1)
0
(2)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
0
0
0
0
(1)
(1)
0
(1)
(2)
(188)
(187)
(188)
Operating Income
4 017
N/A
3 889
-3%
4 115
+6%
4 699
+14%
5 014
+7%
5 056
+1%
5 004
-1%
4 531
-9%
3 120
-31%
3 450
+11%
2 823
-18%
2 457
-13%
3 507
+43%
3 698
+5%
3 995
+8%
4 615
+16%
5 122
+11%
4 806
-6%
5 124
+7%
4 965
-3%
4 992
+1%
4 540
-9%
4 348
-4%
4 225
-3%
2 685
-36%
2 572
-4%
2 447
-5%
2 915
+19%
3 837
+32%
4 249
+11%
4 980
+17%
4 901
-2%
5 252
+7%
5 575
+6%
5 542
-1%
6 253
+13%
6 255
+0%
5 656
-10%
6 688
+18%
7 106
+6%
7 397
+4%
Pre-Tax Income
Interest Income Expense
13
8
11
17
26
32
40
39
44
22
(74)
(125)
(221)
(245)
(248)
(243)
(196)
(212)
(166)
(182)
(166)
(174)
(167)
(147)
(153)
(207)
(170)
(152)
(146)
(40)
51
60
112
151
147
298
266
278
274
120
166
Non-Reccuring Items
(60)
(218)
(491)
(1 000)
(754)
(604)
(179)
(79)
(19)
45
38
(35)
(144)
(433)
(426)
(353)
793
1 095
1 095
1 090
(12)
(46)
(328)
(328)
(264)
(246)
36
52
1
(69)
(70)
(125)
(127)
(236)
(235)
(191)
(191)
(13)
(9)
1 016
994
Gain/Loss on Disposition of Assets
68
7
5
7
12
(16)
(16)
(22)
(26)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(3)
0
0
0
0
0
0
0
Total Other Income
36
20
43
39
39
40
11
(2)
(10)
21
46
49
51
27
30
34
32
134
132
129
134
30
34
37
40
49
46
68
62
74
106
89
106
100
121
98
101
203
183
229
227
Pre-Tax Income
4 074
N/A
3 706
-9%
3 683
-1%
3 762
+2%
4 337
+15%
4 508
+4%
4 860
+8%
4 467
-8%
3 109
-30%
3 538
+14%
2 833
-20%
2 346
-17%
3 193
+36%
3 047
-5%
3 351
+10%
4 053
+21%
5 751
+42%
5 823
+1%
6 185
+6%
6 002
-3%
4 948
-18%
4 350
-12%
3 887
-11%
3 787
-3%
2 308
-39%
2 168
-6%
2 359
+9%
2 883
+22%
3 754
+30%
4 214
+12%
5 067
+20%
4 922
-3%
5 340
+8%
5 587
+5%
5 575
0%
6 458
+16%
6 431
0%
6 124
-5%
7 136
+17%
8 471
+19%
8 784
+4%
Net Income
Tax Provision
(1 434)
(1 238)
(548)
(855)
(498)
(459)
(1 268)
(1 047)
(944)
(1 178)
(971)
(842)
(1 150)
(1 006)
(1 105)
(1 298)
(1 710)
(1 792)
(1 896)
(1 911)
(1 672)
(1 614)
(1 449)
(1 391)
(901)
(944)
(988)
(1 163)
(1 489)
(1 623)
(1 920)
(1 884)
(1 967)
(2 032)
(2 036)
(2 356)
(2 721)
(2 563)
(2 940)
(3 034)
(2 972)
Income from Continuing Operations
2 640
2 468
3 135
2 907
3 839
4 049
3 592
3 420
2 165
2 360
1 862
1 504
2 043
2 041
2 246
2 755
4 041
4 031
4 289
4 091
3 276
2 736
2 438
2 396
1 407
1 224
1 371
1 720
2 265
2 591
3 147
3 038
3 373
3 555
3 539
4 102
3 710
3 561
4 196
5 437
5 812
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 639
N/A
2 466
-7%
3 134
+27%
2 905
-7%
3 838
+32%
4 049
+5%
3 592
-11%
3 420
-5%
2 165
-37%
2 359
+9%
1 862
-21%
1 503
-19%
2 041
+36%
2 040
0%
2 243
+10%
2 755
+23%
4 040
+47%
4 031
0%
4 289
+6%
4 090
-5%
3 276
-20%
2 735
-17%
2 437
-11%
2 395
-2%
1 407
-41%
1 224
-13%
1 372
+12%
1 721
+25%
2 265
+32%
2 591
+14%
3 147
+21%
3 038
-3%
3 372
+11%
3 554
+5%
3 538
0%
4 101
+16%
3 709
-10%
3 561
-4%
4 195
+18%
5 436
+30%
5 813
+7%
EPS (Diluted)
114.73
N/A
107.21
-7%
136.26
+27%
126.3
-7%
166.86
+32%
176.15
+6%
156.17
-11%
148.69
-5%
94.13
-37%
102.13
+8%
80.95
-21%
65.34
-19%
92.77
+42%
90.41
-3%
101.95
+13%
125.22
+23%
183.63
+47%
181.11
-1%
194.95
+8%
185.9
-5%
146.8
-21%
122.52
-17%
108.9
-11%
109.33
+0%
62.85
-43%
54.63
-13%
61.06
+12%
76.58
+25%
100.67
+31%
115.14
+14%
139.38
+21%
134.59
-3%
149.22
+11%
157.31
+5%
156.3
-1%
181.16
+16%
163.84
-10%
157.3
-4%
185.23
+18%
239.98
+30%
256.62
+7%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.