OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$101,96+0,68 %
Gold$4 715,10+0,44 %
USD/NOK9,3032+0,03 %
EUR/NOK10,9336+0,07 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:15 UTC
3174$562.0057

Happiness and D Co Ltd

Apparel & Accessories RetailersVerified
Score breakdown
Valuation+15Profitability+9Sentiment+30Risk penalty-3Missing signals-1
Quality breakdown
Key fields100Profile25Conclusion98AI synthesis40Observations13

Happiness and D Co Ltd exhibits a highly leveraged capital structure, with a debt-to-equity ratio of 19.94, indicating a significant reliance on debt financing [doc:HA-latest]. The company's liquidity position is moderate, with a current ratio of 1.12 and cash and equivalents of 689.51 million JPY, which is insufficient to cover its long-term debt of 3,966.996 million JPY. The price-to-book ratio of 8.88 suggests that the market values the company at a premium to its book value, despite its negative net income and operating losses [doc:HA-latest]. Profitability metrics are weak, with a net loss of 808.614 million JPY and an operating loss of 686.413 million JPY. Return on equity is negative at -4.06%, and return on assets is also negative at -0.1431, both significantly below the industry median for Apparel & Accessories Retailers [doc:HA-latest]. Gross profit of 3,586.685 million JPY represents 40.56% of revenue, which is in line with the industry's gross margin expectations, but insufficient to offset operating costs [doc:HA-latest]. The company's revenue is concentrated in a single business segment, as disclosed in its financial statements, with no geographic diversification provided in the available data. This lack of segmental or geographic breakdown increases the risk of overreliance on a single market or product line [doc:HA-latest]. Growth prospects appear limited, with the company reporting a net loss and negative operating income in the latest period. Analysts have recorded a revenue of 8,841.45 million JPY, but no forward-looking guidance is provided in the input data to suggest a recovery in earnings or revenue growth [doc:]. The company's free cash flow is negative at -756.449 million JPY, and capital expenditures of -64.681 million JPY indicate ongoing investment, though not sufficient to generate positive cash flow [doc:HA-latest]. The risk assessment highlights a medium liquidity risk, with negative net cash after subtracting total debt. The company's dilution risk is currently low, and no adjustments to valuation have been applied in the custom valuations. However, the high debt-to-equity ratio and negative operating cash flow suggest potential future dilution if the company requires additional capital [doc:HA-latest]. Recent events include the latest actual EPS of -317.59 JPY and revenue of 8,841.45 million JPY, as reported by analysts. No recent filings or transcripts are provided in the input data to indicate strategic shifts or operational changes [doc:].

Profile
CompanyHappiness and D Co Ltd
Ticker3174.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryApparel & Accessories Retailers
AI analysis

Business. Happiness and D Co Ltd operates in the apparel and accessories retail sector, generating revenue primarily through the sale of clothing and related products to consumers [doc:HA-latest].

Classification. The company is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Apparel & Accessories Retailers industry with a confidence level of 0.92 [doc:verified market data].

Happiness and D Co Ltd exhibits a highly leveraged capital structure, with a debt-to-equity ratio of 19.94, indicating a significant reliance on debt financing [doc:HA-latest]. The company's liquidity position is moderate, with a current ratio of 1.12 and cash and equivalents of 689.51 million JPY, which is insufficient to cover its long-term debt of 3,966.996 million JPY. The price-to-book ratio of 8.88 suggests that the market values the company at a premium to its book value, despite its negative net income and operating losses [doc:HA-latest]. Profitability metrics are weak, with a net loss of 808.614 million JPY and an operating loss of 686.413 million JPY. Return on equity is negative at -4.06%, and return on assets is also negative at -0.1431, both significantly below the industry median for Apparel & Accessories Retailers [doc:HA-latest]. Gross profit of 3,586.685 million JPY represents 40.56% of revenue, which is in line with the industry's gross margin expectations, but insufficient to offset operating costs [doc:HA-latest]. The company's revenue is concentrated in a single business segment, as disclosed in its financial statements, with no geographic diversification provided in the available data. This lack of segmental or geographic breakdown increases the risk of overreliance on a single market or product line [doc:HA-latest]. Growth prospects appear limited, with the company reporting a net loss and negative operating income in the latest period. Analysts have recorded a revenue of 8,841.45 million JPY, but no forward-looking guidance is provided in the input data to suggest a recovery in earnings or revenue growth [doc:]. The company's free cash flow is negative at -756.449 million JPY, and capital expenditures of -64.681 million JPY indicate ongoing investment, though not sufficient to generate positive cash flow [doc:HA-latest]. The risk assessment highlights a medium liquidity risk, with negative net cash after subtracting total debt. The company's dilution risk is currently low, and no adjustments to valuation have been applied in the custom valuations. However, the high debt-to-equity ratio and negative operating cash flow suggest potential future dilution if the company requires additional capital [doc:HA-latest]. Recent events include the latest actual EPS of -317.59 JPY and revenue of 8,841.45 million JPY, as reported by analysts. No recent filings or transcripts are provided in the input data to indicate strategic shifts or operational changes [doc:].
Key takeaways
  • The company is highly leveraged, with a debt-to-equity ratio of 19.94, indicating a significant reliance on debt financing.
  • Profitability is weak, with a net loss of 808.614 million JPY and a negative return on equity of -4.06%.
  • Liquidity is moderate, with a current ratio of 1.12 and insufficient cash to cover long-term debt.
  • Revenue is concentrated in a single segment, with no geographic diversification disclosed.
  • Growth prospects are limited, with no forward-looking guidance and negative free cash flow.
  • The company faces medium liquidity risk and potential future dilution if additional capital is required.
  • --
  • # RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$8.84B
Gross profit$3.59B
Operating income-$686.4M
Net income-$808.6M
R&D
SG&A
D&A
SBC
Operating cash flow$170.4M
CapEx-$64.7M
Free cash flow-$756.4M
Total assets$5.65B
Total liabilities$5.45B
Total equity$198.9M
Cash & equivalents$689.5M
Long-term debt$3.97B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$8.84B-$686.4M-$808.6M-$756.4M
FY-1$10.78B-$443.7M-$459.1M-$435.6M
FY-2$12.74B-$426.1M-$668.1M-$606.3M
FY-3$13.61B$167.1M$89.9M$212.6M
FY-4$18.31B-$108.3M-$124.4M-$80.2M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$5.65B$198.9M$689.5M
FY-1$7.05B$1.02B$981.2M
FY-2$9.09B$1.50B$1.94B
FY-3$9.26B$2.21B$1.82B
FY-4$10.13B$2.17B$2.38B
PeriodOCFCapExFCFSBC
FY0$170.4M-$64.7M-$756.4M
FY-1$756.7M-$114.1M-$435.6M
FY-2-$33.8M-$109.9M-$606.3M
FY-3$897.2M-$47.6M$212.6M
FY-4-$360.3M-$71.4M-$80.2M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$2.57B$138.3M$117.0M
FQ-1$1.82B-$142.9M-$153.1M
FQ-2$2.13B-$364.6M-$374.4M
FQ-3$1.98B-$199.1M-$228.9M
FQ-4$2.77B$19.9M-$51.5M
FQ-5$1.96B-$142.6M-$153.8M
FQ-6$2.40B-$355.6M-$301.3M
FQ-7$2.41B-$119.3M-$137.9M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$5.86B$495.6M$847.8M
FQ-1$6.16B$149.0M$936.7M
FQ-2$5.65B$198.9M$689.5M
FQ-3$6.24B$567.3M$700.1M
FQ-4$6.23B$798.3M$957.3M
FQ-5$6.84B$849.5M$662.0M
FQ-6$7.05B$1.02B$981.2M
FQ-7$7.78B$1.32B$1.20B
PeriodOCFCapExFCFSBC
FQ0-$89.1M-$9.5M
FQ-1
FQ-2$170.4M-$64.7M
FQ-3
FQ-4$406.6M-$762.0k
FQ-5
FQ-6$756.7M-$114.1M
FQ-7
Valuation
Market price$562.00
Market cap$1.77B
Enterprise value$5.04B
P/E
Reported non-GAAP P/E
EV/Revenue0.6
EV/Op income
EV/OCF29.6
P/B8.9
P/Tangible book8.9
Tangible book$198.9M
Net cash-$3.28B
Current ratio1.1
Debt/Equity19.9
ROA-14.3%
ROE-4.1%
Cash conversion-21.0%
CapEx/Revenue-0.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Retailers · cohort 2 companies
Metric3174Activity
Op margin-7.8%20.7% medp25 18.7% · p75 22.8%bottom quartile
Net margin-9.1%15.6% medp25 13.4% · p75 17.7%bottom quartile
Gross margin40.6%31.0% medp25 19.6% · p75 40.5%top quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-0.7%4.6% medp25 3.2% · p75 5.9%bottom quartile
Debt / equity1994.0%39.3% medp25 19.7% · p75 97.3%top quartile
Observations
IR observations
Last actual EPS-317.59 JPY
Last actual revenue8,841,450,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-05 00:10 UTC#e07b4d49
Market quoteclose JPY 562.00 · shares 0.00B diluted
no public URL
2026-05-05 00:10 UTC#ea65b8f6
Source: analysis-pipeline (hybrid)Generated: 2026-05-05 00:11 UTCJob: a10292df