|
Market Closed -
Japan Exchange
06:30:00 27/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 6,140.00 JPY | +3.54% |
|
+6.23% | +108.49% |
| 10-14 | Tokai Tokyo Starts Happinet at Outperform with 6,770 Yen Price Target | MT |
| 09-28 | Happinet Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 | CI |
Company Valuation: Happinet Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,237 | 41,313 | 67,466 | 112,801 | 116,373 | 266,036 | - | - |
| Change | - | 24.3% | 63.31% | 67.2% | 3.17% | 128.61% | - | - |
| Enterprise Value (EV) | 9,879 | 13,439 | 37,786 | 71,796 | 65,548 | 266,036 | 266,036 | 266,036 |
| Change | - | 36.04% | 181.18% | 90.01% | -8.7% | 305.86% | 0% | 0% |
| P/E | 9.34x | 11.6x | 10.2x | 16.8x | 11.6x | 19.2x | 13.5x | 12.7x |
| PBR | 0.78x | 0.92x | 1.33x | 2.04x | 1.94x | 3.64x | 3.1x | 2.69x |
| PEG | - | -20.84x | 0.1x | 4.37x | 0.2x | 0.5x | 0.3x | 2.08x |
| Capitalization / Revenue | 0.12x | 0.13x | 0.19x | 0.31x | 0.27x | 0.56x | 0.49x | 0.48x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.56x | 0.49x | 0.48x |
| EV / EBITDA | - | - | - | - | - | 9.73x | 8.6x | 8.1x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.2x | 8.99x | 8.45x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 13.5x | 12.1x | 12.1x |
| FCF Yield | 7.45% | 13.7% | 9.42% | 13.7% | 13.1% | 7.43% | 8.28% | 8.26% |
| Dividend per Share 2 | 32.5 | 32.5 | 62.5 | 65 | 92.5 | 160 | 183 | 193 |
| Rate of return | 4.3% | 3.49% | 4.13% | 2.53% | 3.44% | 2.61% | 2.98% | 3.14% |
| EPS 2 | 80.83 | 80.38 | 147.7 | 153.4 | 230.9 | 319.6 | 454.7 | 482.4 |
| Distribution rate | 40.2% | 40.4% | 42.3% | 42.4% | 40.1% | 50.1% | 40.2% | 40% |
| Net sales 1 | 282,441 | 307,253 | 350,461 | 364,418 | 439,052 | 473,900 | 542,600 | 557,600 |
| EBITDA 1 | - | - | - | - | - | 27,350 | 30,950 | 32,850 |
| EBIT 1 | 5,575 | 5,842 | 8,679 | 11,677 | 15,590 | 21,875 | 29,600 | 31,500 |
| Net income 1 | 3,554 | 3,561 | 6,581 | 6,764 | 10,096 | 14,419 | 19,700 | 20,900 |
| Net Debt | -23,358 | -27,874 | -29,680 | -41,005 | -50,825 | - | - | - |
| Reference price 2 | 755.00 | 931.00 | 1,512.50 | 2,570.00 | 2,687.00 | 6,140.00 | 6,140.00 | 6,140.00 |
| Nbr of stocks (in thousands) | 44,022 | 44,374 | 44,606 | 43,891 | 43,310 | 43,328 | - | - |
| Announcement Date | 11/05/22 | 12/05/23 | 13/05/24 | 13/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.55x | - | - | 2.7% | 1.63B | |
| 22.89x | 3.44x | 17.17x | 2.59% | 62.75B | |
| 25.4x | 2.46x | 13.57x | 1.71% | 25.62B | |
| 17.46x | 3.67x | 11.61x | 2.37% | 16.64B | |
| 26.45x | 7.37x | 16.14x | 3.3% | 7.03B | |
| 16.66x | 8.39x | 13.92x | 5.45% | 6.8B | |
| 9.9x | 1.1x | 7.31x | -.--% | 4.52B | |
| 20.43x | 2.09x | 11.4x | 1.46% | 4.09B | |
| 21x | 1.18x | 9.81x | 1.61% | 2.56B | |
| Average | 19.86x | 3.72x | 12.62x | 2.35% | 14.63B | |
| Weighted average by Cap. | 21.94x | 3.58x | 14.85x | 2.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7552 Stock
- Valuation Happinet Corporation
Select your edition
All financial news and data tailored to specific country editions
