HENNGE K.K.

4475 TSE Technology Information & Communication
TSE Growth
¥1,632.00
-1.69%
Delayed · cached 15 min

Fair value analysis

4475
HENNGE K.K.
TechnologyInformation & Communication
¥1,632.00
Close used for this calculation
¥1,180.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability21/25
Returns12/25
Balance Sheet11/25
Efficiency8/25
Growth12/25
Good
Quality radar
52Prof.21/25Ret.12/25Eff.8/25B.Sht11/25Growth12/25

Consensus fair value

¥1,180.30
Above FV
▼ -27.7% against the close used
Model range ¥335.65 – ¥1,669.57
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥335.65Fair value¥1,180.30Bull¥1,669.57
FairClose
52-week traded range
52W low ¥891.0052W high ¥1,788.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

HENNGE K.K. closed at ¥1,632.00, 38.3% above the consensus fair value of ¥1,180.30 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 38.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,669.57
+2.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥335.65
-79.4%
√(22.5 × EPS × BVPS)
EPS=42.4, BVPS=118.09 · outside Graham range (P/E 38.5, P/B 13.8) — asset-light, treat as a rough floor
P/E Fair Value
¥848.00
-48.0%
EPS × 20x (sector P/E)
EPS=42.4, Sector P/E=20x
Peter Lynch (PEG)
¥1,272.00
-22.1%
EPS × Growth% (PEG = 1 is fair)
EPS=42.4, g=30%
EV/EBITDA
¥1,049.50
-35.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.87B
Book Value (P/B)
¥1,021.48
-37.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=118.09, ROE=40.6%, g=6%, r=10%
Reverse DCF
¥1,632.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 57%
Margin of Safety
¥713.31
-56.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=951.07, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.