Happinet Corp
TSE:7552
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (6.2), the stock would be worth ¥1 382.43 (49% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.3 | ¥2 728 |
0%
|
| 3-Year Average | 6.2 | ¥1 382.43 |
-49%
|
| 5-Year Average | 4.9 | ¥1 083.62 |
-60%
|
| Industry Average | 12.1 | ¥2 685.89 |
-2%
|
| Country Average | 20.9 | ¥4 643.6 |
+70%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Happinet Corp
TSE:7552
|
118.1B JPY | 12.3 | 10.9 | |
| US |
|
Genuine Parts Co
NYSE:GPC
|
14.2B USD | 33.5 | 236.6 | |
| BE |
|
D'Ieteren Group NV
XBRU:DIE
|
9.2B EUR | 24.3 | 21.7 | |
| US |
|
Pool Corp
NASDAQ:POOL
|
7.7B USD | 28.3 | 19 | |
| US |
|
LKQ Corp
NASDAQ:LKQ
|
7.8B USD | 13.1 | 12.9 | |
| ZA |
C
|
CA Sales Holdings Ltd
JSE:CAA
|
6.8B ZAR | 39 | 10.6 | |
| UK |
|
Inchcape PLC
LSE:INCH
|
2.9B GBP | 12 | 10.8 | |
| CN |
|
Wuchan Zhongda Group Co Ltd
SSE:600704
|
26.5B CNY | -7.9 | 7.1 | |
| PL |
I
|
Inter Cars SA
WSE:CAR
|
10.5B PLN | -160.6 | 13.9 | |
| CN |
|
Zhejiang Orient Financial Holdings Group Co Ltd
SSE:600120
|
19.4B CNY | -66.8 | 14.7 | |
| CN |
L
|
Liaoning Cheng Da Co Ltd
SSE:600739
|
18.2B CNY | -260.9 | 21.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Happinet Corp
Glance View
Happinet Corp. engages in the development and marketing of toys, audio-visual software, and video games. The company is headquartered in Taito-Ku, Tokyo-To and currently employs 968 full-time employees. The firm operates through four business segments. The Toy segment sells toys, trading cards and miscellaneous goods to mass retailers, specialty stores, convenience stores, electronic commerce operators and secondary wholesalers. The Video and Music segment mainly plans, produces and sells video and music software to mass retailers, specialty stores, convenience stores, electronic commerce operators. The Video Game segment sells video game hardware and software to mass retailers, video specialty stores, convenience stores and e-commerce operators. The Amusement segment operates toy vending machines and sells products to amusement arcade operators.
