Hakuyosha Co (TSE:9731) Net-Net Working Capital: 円-3,749.27 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:9731 Hakuyosha Co Ltd TSE:9731
62 GF Score
Price 円3,400.00
GF Value 円2,951.79
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Hakuyosha Co Net-Net Working Capital?

Hakuyosha Co TSE:9731 +0.29% 62 Net-Net Working Capital is 円-3,749.27 as of Jun. 2026. GuruFocus rates TSE:9731 with a GF Score™ of 62/100 and a GF Value™ of 円2,951.79 (Modestly Overvalued). The stock has 2 warning signs investors should review. Among 21 Personal Services companies, Hakuyosha Co ranks worse than 4761900% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Hakuyosha Co's Net-Net Working Capital for the quarter that ended in Jun. 2026 was 円-3,749.27.

The industry rank for Hakuyosha Co's Net-Net Working Capital or its related term are showing as below:

TSE:9731's Price-to-Net-Net-Working-Capital is not ranked *
in the Personal Services industry.
Industry Median: 4.31
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

Hakuyosha Co  (TSE:9731) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Hakuyosha Co Net-Net Working Capital Related Terms


Hakuyosha Co Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Hakuyosha Co's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Hakuyosha Co Net-Net Working Capital Chart

Hakuyosha Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only -5,676.93 -5,026.21 -4,661.24 -3,966.54 -3,739.06

Hakuyosha Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3,858.19 -3,741.56 -3,739.06 -3,695.28 -3,749.27

TSE:9731 vs ROL, SCI, HRB: Net-Net Working Capital Comparison

For the Personal Services subindustry, Hakuyosha Co's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Hakuyosha Co Price-to-Net-Net-Working-Capital vs Personal Services Industry

For the Personal Services industry and Consumer Cyclical sector, Hakuyosha Co's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Hakuyosha Co's Price-to-Net-Net-Working-Capital falls into.


TSE:9731
62GF Score
Hakuyosha Co Ltd TSE:9731
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hakuyosha Co Net-Net Working Capital Calculation

Hakuyosha Co's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(1543+0.75 * 4570+0.5 * 6790-22416
-0-128)/3.792
=-3,739.06

Hakuyosha Co's Net-Net Working Capital (NNWC) per share for the quarter that ended in Jun. 2026 is calculated as

Net-Net Working Capital(Q: Jun. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(1104+0.75 * 4154+0.5 * 8092-22183
-0-146)/3.751
=-3,749.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of 円-3,749.27 mean?
Hakuyosha Co (TSE:9731) has a Net-Net Working Capital of 円-3,749.27 as of Jun. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Hakuyosha Co According to the industry distribution chart, Hakuyosha Co ranks #999999 out of 21 companies in the Personal Services industry.
Is Hakuyosha Co's Net-Net Working Capital too high?
Hakuyosha Co's current Net-Net Working Capital is 円-3,749.27. Based on the distribution chart, Hakuyosha Co ranks #999999 out of 21 companies in the Personal Services industry, which is in the bottom quartile relative to peers. Overall, Hakuyosha Co has a GF Score™ of 62/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hakuyosha Co's Net-Net Working Capital compare to ROL and SCI?
According to the Personal Services industry distribution chart, Hakuyosha Co ranks #999999 out of 21 companies for Net-Net Working Capital. This places Hakuyosha Co in the lower half of its industry. The industry median Net-Net Working Capital is 4.31. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Personal Services company?
The median Net-Net Working Capital among Personal Services companies is 4.31, based on 21 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Hakuyosha Co For the Personal Services industry, the median Net-Net Working Capital is 4.31 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Hakuyosha Co's current Net-Net Working Capital is 円-3,749.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hakuyosha Co stock overvalued right now?
Based on GuruFocus' analysis, Hakuyosha Co (TSE:9731) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,951.79, compared to a current price of 円3,400.00 — trading 15.2% above its estimated fair value. The current Net-Net Working Capital is 円-3,749.27. Hakuyosha Co's overall GF Score™ is 62/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Hakuyosha Co (TSE:9731), the current Net-Net Working Capital is 円-3,749.27 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Hakuyosha Co (TSE:9731) Overvalued in 2026?

Based on GuruFocus' analysis, Hakuyosha Co stock appears to be overvalued. The current stock price of 円3,400.00 is trading 15.2% above its estimated GF Value™ of 円2,951.79. GuruFocus considers Hakuyosha Co to be Modestly Overvalued.

Key valuation signals for TSE:9731:

  • Net-Net Working Capital: 円-3,749.27
  • GF Value™: 円2,951.79 vs. price of 円3,400.00 (15.2% above fair value)
  • GF Score™: 62/100 with 2 warning signs

No single metric tells the full story. See the TSE:9731 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hakuyosha Co Business Description

Address Shimomaruko 2 - chome 11 - 8, Ota Ward, Tokyo, JPN, 150-0047
Hakuyosha Co Ltd operates in the cleaning industry. The company is organized into three business areas - Cleaning business, Rental business, and Clean Service business. The rental business consists of a uniform rental department handling uniforms such as restaurants and factories and a linen supply department handling hotel linen and restaurant tablecloths. The clean service business is divided into a dust control unit such as a rental mat/mop that provides cleanliness and comfort to shops and offices, and a house care division. The company provides services through store network and collection, and distribution route network.
62GF Score

Get the complete analysis for TSE:9731

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,400.00
Price
円2,951.79
GF Value