Valuation Happinet Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
3,315.00 ^JPY	-2.64%		+9.05%	+12.56%

05-14	Happinet Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI
03-10	Happinet Corporation Announces Personnel Changes in Executive Responsibilities, Effective April 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027
Market Cap ¹	33,237	41,313	67,466	112,801	116,373	143,581
Change	-	24.3%	63.31%	67.2%	3.17%	23.38%
Enterprise Value (EV)	9,879	13,439	37,786	71,796	65,548	143,581
Change	-	36.04%	181.18%	90.01%	-8.7%	119.05%
P/E	9.34x	11.6x	10.2x	16.8x	11.6x	13.8x
PBR	0.78x	0.92x	1.33x	2.04x	1.94x	-
PEG	-	-20.84x	0.1x	4.37x	0.2x	3.54x
Capitalization / Revenue	0.12x	0.13x	0.19x	0.31x	0.27x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.32x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.09x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	32.5	32.5	62.5	65	92.5	-
Rate of return	4.3%	3.49%	4.13%	2.53%	3.44%	-
EPS ²	80.83	80.38	147.7	153.4	230.9	239.9
Distribution rate	40.2%	40.4%	42.3%	42.4%	40.1%	-
Net sales ¹	282,441	307,253	350,461	364,418	439,052	450,000
EBITDA	-	-	-	-	-	-
EBIT ¹	5,575	5,842	8,679	11,677	15,590	17,750
Net income ¹	3,554	3,561	6,581	6,764	10,096	11,538
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	3,315.00
Nbr of stocks (in thousands)	44,022	44,374	44,606	43,891	43,310	43,313
Announcement Date	5/11/22	5/12/23	5/13/24	5/13/25	5/14/26	-