First Time Loading...

Happinet Corp
TSE:7552

Watchlist Manager
Happinet Corp Logo
Happinet Corp
TSE:7552
Watchlist
Price: 2 949 JPY 1.2% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

Happinet Corp. engages in the development and marketing of toys, audio-visual software, and video games. [ Read More ]

The intrinsic value of one Happinet Corp stock under the Base Case scenario is 5 692.04 JPY. Compared to the current market price of 2 949 JPY, Happinet Corp is Undervalued by 48%.

Key Points:
Intrinsic Value
Base Case
5 692.04 JPY
Undervaluation 48%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Happinet Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Happinet Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Happinet Corp

Provide an overview of the primary business activities
of Happinet Corp.

What unique competitive advantages
does Happinet Corp hold over its rivals?

What risks and challenges
does Happinet Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Happinet Corp.

Provide P/S
for Happinet Corp.

Provide P/E
for Happinet Corp.

Provide P/OCF
for Happinet Corp.

Provide P/FCFE
for Happinet Corp.

Provide P/B
for Happinet Corp.

Provide EV/S
for Happinet Corp.

Provide EV/GP
for Happinet Corp.

Provide EV/EBITDA
for Happinet Corp.

Provide EV/EBIT
for Happinet Corp.

Provide EV/OCF
for Happinet Corp.

Provide EV/FCFF
for Happinet Corp.

Provide EV/IC
for Happinet Corp.

Show me price targets
for Happinet Corp made by professional analysts.

What are the Revenue projections
for Happinet Corp?

How accurate were the past Revenue estimates
for Happinet Corp?

What are the Net Income projections
for Happinet Corp?

How accurate were the past Net Income estimates
for Happinet Corp?

What are the EPS projections
for Happinet Corp?

How accurate were the past EPS estimates
for Happinet Corp?

What are the EBIT projections
for Happinet Corp?

How accurate were the past EBIT estimates
for Happinet Corp?

Compare the revenue forecasts
for Happinet Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Happinet Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Happinet Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Happinet Corp compared to its peers.

Compare the P/E ratios
of Happinet Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Happinet Corp with its peers.

Analyze the financial leverage
of Happinet Corp compared to its main competitors.

Show all profitability ratios
for Happinet Corp.

Provide ROE
for Happinet Corp.

Provide ROA
for Happinet Corp.

Provide ROIC
for Happinet Corp.

Provide ROCE
for Happinet Corp.

Provide Gross Margin
for Happinet Corp.

Provide Operating Margin
for Happinet Corp.

Provide Net Margin
for Happinet Corp.

Provide FCF Margin
for Happinet Corp.

Show all solvency ratios
for Happinet Corp.

Provide D/E Ratio
for Happinet Corp.

Provide D/A Ratio
for Happinet Corp.

Provide Interest Coverage Ratio
for Happinet Corp.

Provide Altman Z-Score Ratio
for Happinet Corp.

Provide Quick Ratio
for Happinet Corp.

Provide Current Ratio
for Happinet Corp.

Provide Cash Ratio
for Happinet Corp.

What is the historical Revenue growth
over the last 5 years for Happinet Corp?

What is the historical Net Income growth
over the last 5 years for Happinet Corp?

What is the current Free Cash Flow
of Happinet Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Happinet Corp.

Financials

Balance Sheet Decomposition
Happinet Corp

Current Assets 112.4B
Cash & Short-Term Investments 21.4B
Receivables 73.4B
Other Current Assets 17.7B
Non-Current Assets 21.8B
Long-Term Investments 6.4B
PP&E 3.6B
Intangibles 6.7B
Other Non-Current Assets 5B
Current Liabilities 77.8B
Accounts Payable 60.5B
Accrued Liabilities 1.1B
Other Current Liabilities 16.2B
Non-Current Liabilities 6B
Other Non-Current Liabilities 6B
Efficiency

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

Free Cash Flow Analysis
Happinet Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Happinet Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
ROE is Increasing
Positive Free Cash Flow
Positive Revenue Growth Forecast
50/100
Profitability
Score

Happinet Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Happinet Corp's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
64/100
Solvency
Score

Happinet Corp's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Happinet Corp

Wall Street analysts forecast Happinet Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Happinet Corp is 3 508.8 JPY with a low forecast of 2 929 JPY and a high forecast of 4 179 JPY.

Lowest
Price Target
2 929 JPY
1% Downside
Average
Price Target
3 508.8 JPY
19% Upside
Highest
Price Target
4 179 JPY
42% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Happinet Corp

1M 1M
-2%
6M 6M
+21%
1Y 1Y
+55%
3Y 3Y
+111%
5Y 5Y
+160%
10Y 10Y
+306%
Annual Price Range
2 949
52w Low
1 900
52w High
3 340
Price Metrics
Average Annual Return 15.65%
Standard Deviation of Annual Returns 17.06%
Max Drawdown -34%
Shares Statistics
Market Capitalization 65.8B JPY
Shares Outstanding 22 302 818
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Happinet Corp Logo
Happinet Corp

Country

Japan

Industry

Distributors

Market Cap

65.8B JPY

Dividend Yield

4.29%

Description

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.

Contact

TOKYO-TO
Taito-ku
Komagata CA Bldg., 2-4-5, Komagata
+81338470521.0
https://www.happinet.co.jp/

IPO

1998-12-17

Employees

968

Officers

Chairman & CEO
Mr. Kazuhiko Naede
President, COO & Representative Director
Mr. Seiichi Enomoto
Managing Executive Officer, CFO, GM of Corporate Planning Office & Director
Mr. Hiroyuki Ishimaru
Managing Executive Officer, CIO, President of L&S Business, GM of Info Sys Office and Director
Katsuya Tsuda
Executive Officer & Head of the Corporate Strategy Office
Mr. Yoshiyuki Takahashi
Executive Officer & President of the Hobby Products Business In-house Company
Atsushi Suzuki
Show More
Executive Officer and President of the Visual & Audio Contents Business In-house Company
Shuntaro Yamashita
Managing Executive Officer & President of the Toy Business In-house Company
Toshiyuki Mizutani
Executive Officer & President of the Amusement Business In-house Company
Kentaro Tsujii
Executive Officer & President of the Game Business In-house Company
Masataka Nonoyama
Show Less

See Also

Discover More
What is the Intrinsic Value of one Happinet Corp stock?

The intrinsic value of one Happinet Corp stock under the Base Case scenario is 5 692.04 JPY.

Is Happinet Corp stock undervalued or overvalued?

Compared to the current market price of 2 949 JPY, Happinet Corp is Undervalued by 48%.