Hennge KK Intrinsic Valuation and Fundamental Analysis - Hennge KK - Alpha Spread

Hennge KK
TSE:4475

Watchlist Manager
Hennge KK Logo
Hennge KK
TSE:4475
Watchlist
Price: 1 090 JPY -5.87% Market Closed
Market Cap: 35.4B JPY
Have any thoughts about
Hennge KK?
Write Note

Intrinsic Value

The intrinsic value of one Hennge KK stock under the Base Case scenario is 1 303.35 JPY. Compared to the current market price of 1 090 JPY, Hennge KK is Undervalued by 16%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 303.35 JPY
Undervaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
How do you feel about Hennge KK?
Bearish
Neutral
Bullish

Valuation Backtest
Hennge KK

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

Run backtest to discover the historical profit from buying and selling Hennge KK based on its intrinsic value.

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

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

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about Hennge KK

Provide an overview of the primary business activities
of Hennge KK.

What unique competitive advantages
does Hennge KK hold over its rivals?

What risks and challenges
does Hennge KK face in the near future?

Summarize the latest earnings call
of Hennge KK.

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

Show all valuation multiples
for Hennge KK.

Provide P/S
for Hennge KK.

Provide P/E
for Hennge KK.

Provide P/OCF
for Hennge KK.

Provide P/FCFE
for Hennge KK.

Provide P/B
for Hennge KK.

Provide EV/S
for Hennge KK.

Provide EV/GP
for Hennge KK.

Provide EV/EBITDA
for Hennge KK.

Provide EV/EBIT
for Hennge KK.

Provide EV/OCF
for Hennge KK.

Provide EV/FCFF
for Hennge KK.

Provide EV/IC
for Hennge KK.

Show me price targets
for Hennge KK made by professional analysts.

What are the Revenue projections
for Hennge KK?

How accurate were the past Revenue estimates
for Hennge KK?

What are the Net Income projections
for Hennge KK?

How accurate were the past Net Income estimates
for Hennge KK?

What are the EPS projections
for Hennge KK?

How accurate were the past EPS estimates
for Hennge KK?

What are the EBIT projections
for Hennge KK?

How accurate were the past EBIT estimates
for Hennge KK?

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

Compare the intrinsic valuations
of Hennge KK and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Hennge KK against its competitors.

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

Compare the P/E ratios
of Hennge KK against its peers.

Discuss the investment returns and shareholder value creation
comparing Hennge KK with its peers.

Analyze the financial leverage
of Hennge KK compared to its main competitors.

Show all profitability ratios
for Hennge KK.

Provide ROE
for Hennge KK.

Provide ROA
for Hennge KK.

Provide ROIC
for Hennge KK.

Provide ROCE
for Hennge KK.

Provide Gross Margin
for Hennge KK.

Provide Operating Margin
for Hennge KK.

Provide Net Margin
for Hennge KK.

Provide FCF Margin
for Hennge KK.

Show all solvency ratios
for Hennge KK.

Provide D/E Ratio
for Hennge KK.

Provide D/A Ratio
for Hennge KK.

Provide Interest Coverage Ratio
for Hennge KK.

Provide Altman Z-Score Ratio
for Hennge KK.

Provide Quick Ratio
for Hennge KK.

Provide Current Ratio
for Hennge KK.

Provide Cash Ratio
for Hennge KK.

What is the historical Revenue growth
over the last 5 years for Hennge KK?

What is the historical Net Income growth
over the last 5 years for Hennge KK?

What is the current Free Cash Flow
of Hennge KK?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hennge KK

Current Assets 6.5B
Cash & Short-Term Investments 5.9B
Receivables 229.7m
Other Current Assets 382.4m
Non-Current Assets 1.3B
PP&E 299.2m
Intangibles 44.7m
Other Non-Current Assets 987.6m
Current Liabilities 4.8B
Accounts Payable 74.6m
Accrued Liabilities 115.1m
Other Current Liabilities 4.6B
Non-Current Liabilities 211.7m
Other Non-Current Liabilities 211.7m
Efficiency

Earnings Waterfall
Hennge KK

Revenue
7.9B JPY
Cost of Revenue
-1.2B JPY
Gross Profit
6.7B JPY
Operating Expenses
-5.6B JPY
Operating Income
1.1B JPY
Other Expenses
-189.9m JPY
Net Income
876.7m JPY

Free Cash Flow Analysis
Hennge KK

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Hennge KK's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROIC
Exceptional ROIC
Positive Free Cash Flow
71/100
Profitability
Score

Hennge KK's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Hennge KK's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
68/100
Solvency
Score

Hennge KK's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Hennge KK

Wall Street analysts forecast Hennge KK stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Hennge KK is 1 836 JPY with a low forecast of 1 818 JPY and a high forecast of 1 890 JPY.

Lowest
Price Target
1 818 JPY
67% Upside
Average
Price Target
1 836 JPY
68% Upside
Highest
Price Target
1 890 JPY
73% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Hennge KK?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Hennge KK is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about Hennge KK dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Hennge KK

1M 1M
+12%
6M 6M
-23%
1Y 1Y
-3%
3Y 3Y
-61%
5Y 5Y
+14%
10Y 10Y
+14%
Annual Price Range
1 090
52w Low
842
52w High
1 724
Price Metrics
Average Annual Return 59.97%
Standard Deviation of Annual Returns 192.83%
Max Drawdown -87%
Shares Statistics
Market Capitalization 35B JPY
Shares Outstanding 32 435 300
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Hennge KK Logo
Hennge KK

Country

Japan

Industry

Technology

Market Cap

35B JPY

Dividend Yield

0%

Description

HENNGE KK develops and distributes enterprise security and software solutions. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 213 full-time employees. The company went IPO on 2019-10-08. is a Japan-based company engaged in the provision of packaged software as a cloud service. The group mainly provides services to customers in the form of software as a service (SaaS). The HENNGE One business develops HENNGE One, which is Identity as a Service (IDaaS) that enables secure access and single sign-on across various cloud services used by companies. The professional services and other businesses develops on-premises mail distribution package software that delivers large volumes of mail securely and at high speed.

Contact

TOKYO-TO
Shibuya-Ku
11F, Daiwa Shibuya Square, 16-28, Nampeidai-cho
+81364153660.0
hennge.com

IPO

2019-10-08

Employees

213

Officers

See Also

Discover More
What is the Intrinsic Value of one Hennge KK stock?

The intrinsic value of one Hennge KK stock under the Base Case scenario is 1 303.35 JPY.

Is Hennge KK stock undervalued or overvalued?

Compared to the current market price of 1 090 JPY, Hennge KK is Undervalued by 16%.

Back to Top