EN DE

Happinet Corporation (HAPYF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $471M

HC Happinet Corporation logo Happinet Corporation HAPYF · US
Price$10.88
Fair Value$28.44
Upside+161.5%
Quality63/100
Watch Happinet Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.3% net margin
generates free cash flow
Ranks above peers (8/10)
Moderate moat 47/100
Evidence: High Range $21.33 – $35.55 Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $28.90 to $28.44 (−1.6%) since Jun 25, 2026.

A solid business, screening 162% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($21.33). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$917,746 $9.06 Fair Value $28.44 Feb 2024 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

30‑month range $9.06 – $917,746 · fair‑value band $21.33 – $35.55 · the $10.88 price screens below the $28.44 fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Happinet Corporation (HAPYF) currently trades at $10.88, while our model-based Fair Value estimate is $28.44, implying the stock looks roughly 161.5% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Happinet Corporation generated revenue of $439B at a net margin of 2.3%. Revenue grew 22.5% year over year. It earns a return on equity of 17.4%. The stock trades on a trailing P/E of 12.9. Fundamentals as of Jul 24, 2026

Our scenario range runs from $21.33 (bear case) to $35.55 (bull case); at $10.88, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at 162%, HAPYF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $29.38 $42.46 $61.20 72
Growth-Adj P/E $18.24 $26.05 $33.87 68
Rev-Margin DCF $27.49 $41.36 $59.22 67
All 24 models by family
DCF Models
FCF DCF $29.71 $44.59 $67.26 38
Owner Earnings $24.01 $35.12 $52.06 31
5Y Revenue Exit $27.49 $41.60 $60.53 39
5Y EBITDA Exit $28.98 $44.66 $64.09 41
5Y P/E Exit $27.74 $42.11 $58.34 38
10Y Revenue Exit $27.50 $40.41 $59.77 36
10Y EBITDA Exit $28.95 $42.45 $62.48 37
10Y P/E Exit $28.20 $40.76 $58.10 35
Earnings-Based
Graham-Dodd $9.67 $44.44 $61.00 54
Lynch FV $11.68 $16.68 $21.68 50
PEG = 1.0 $11.68 $16.68 $21.68 46
EPV $20.70 $22.55 $24.09 59
Multiples
P/E Multiple $21.33 $28.44 $35.55 63
P/S Multiple $18.13 $24.17 $30.22 58
P/B Multiple $18.13 $24.17 $30.22 55
EV/EBIT $36.09 $45.73 $55.37 53
EV/EBITDA $30.65 $38.49 $46.32 54
EV/Revenue $26.66 $35.02 $43.37 43
Asset-Based
NCAV (Graham) $4.25 $5.69 $8.49 50
Growth DCF
Growth DCF $29.38 $42.46 $61.20 72
Rev-Margin DCF $27.49 $41.36 $59.22 67
Economic Profit
Residual Income $8.34 $10.75 $26.54 61
ROIC Compounder $21.22 $23.71 $26.14 67
Growth Earnings
Growth-Adj P/E $18.24 $26.05 $33.87 68

Widest divergence: DCF Models ($41.60) versus Asset-Based ($5.69). Highest evidence: Growth DCF (72).

Key figures & financial health

Revenue (TTM) $439B
Revenue growth (YoY) +22.5%
Net margin 2.3%
Return on equity 17.4%
Free cash flow $15.2B FY2026
P/E ratio 12.9
More key figures
Operating margin 2.1%
EPS (TTM) $0.8400
EPS growth (YoY) -62.0%

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 65 · Market factors (momentum, volatility) 41

Profitability 60
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 47
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Happinet Corporation operates as an entertainment trading company in Japan. The company manufactures and sells toys, trading cards, playthings, and other toys, as well as audio-visual software; and plans, develops, and sells video and music, and video game software and hardware-related products.

Full company description

Happinet Corporation operates as an entertainment trading company in Japan. The company manufactures and sells toys, trading cards, playthings, and other toys, as well as audio-visual software; and plans, develops, and sells video and music, and video game software and hardware-related products. It also sells arcade game machines and amusement arcade-related products; and installs and operates toy vending machines and operates capsule toy specialty stores. The company was formerly known as Tosho Corporation and changed its name to Happinet Corporation in October 1991. Happinet Corporation was incorporated in 1969 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Happinet Corporation reported revenue of $439B in FY2026 versus $282B in FY2022, a compound +11.7%/yr. Reported net income was $10.1B in FY2026, compounding +29.8%/yr from FY2022.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$439B
Latest YoY
+20.5%
Avg. growth/yr (3Y)
+12.6%
Avg. growth/yr (5Y)
+11.1%
Avg. growth/yr (6Y)
+11.1%
Revenue +11.7%/yr
FY22 $282B
FY23 $307B
FY24 $350B
FY25 $364B
FY26 $439B
Net income +29.8%/yr
FY22 $3.6B
FY23 $3.6B
FY24 $6.6B
FY25 $6.8B
FY26 $10.1B

Watch HAPYF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Happinet Corporation Fair Value". https://www.fairvalue-calculator.com/stock/HAPYF

Peer Group

Specialty Retail · 221 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Above median
Fair Value upside +162% · Top 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 2% · Above median
Operating margin (TTM) 2% · Below median
Revenue growth 23% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 12.9× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 31
FUTURE 100 · sector 23
PAST 70 · sector 27
HEALTH 0 · sector 94
DIVIDEND 0 · sector 51

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Happinet Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Happinet Corporation (HAPYF) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $28.44 versus a price of $10.88, about +162% (undervalued).
What is the fair value of HAPYF?
Our model-based fair value for Happinet Corporation is $28.44 (as of Jul 24, 2026), built from audited fundamentals. The current price is $10.88.
What is the quality score of HAPYF?
Happinet Corporation has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Happinet Corporation (HAPYF)?
Happinet Corporation reported trailing-twelve-month revenue of about $439B (latest available figure, as of Jul 24, 2026).
What is the net profit margin of HAPYF?
The net profit margin of Happinet Corporation is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Happinet Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.