GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Happiness and D Co Ltd (TSE:3174) » Definitions » Altman Z-Score

Happiness and D Co (TSE:3174) Altman Z-Score : 1.98 (As of Apr. 02, 2025)


View and export this data going back to 2012. Start your Free Trial

What is Happiness and D Co Altman Z-Score?

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

Warning Sign:

Altman Z-score of 1.98 is in the grey area. This implies that the company is under some kind of financial stress. If it is below 1.8, the company may face bankruptcy risk.

Happiness and D Co has a Altman Z-Score of 1.98, indicating it is in Grey Zones. This implies that Happiness and D Co is in some kind of financial stress. If it is below 1.81, the company may face bankrupcy risk.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for Happiness and D Co's Altman Z-Score or its related term are showing as below:

TSE:3174' s Altman Z-Score Range Over the Past 10 Years
Min: 1.98   Med: 2.65   Max: 3.1
Current: 1.98

During the past 13 years, Happiness and D Co's highest Altman Z-Score was 3.10. The lowest was 1.98. And the median was 2.65.


Happiness and D Co Altman Z-Score Historical Data

The historical data trend for Happiness and D Co's Altman Z-Score 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.

* Premium members only.

Happiness and D Co Altman Z-Score Chart

Happiness and D Co Annual Data
Trend Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24
Altman Z-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.56 2.67 2.42 2.08 2.01

Happiness and D Co Quarterly Data
Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24
Altman Z-Score 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 2.08 1.97 2.07 2.05 2.01

Competitive Comparison of Happiness and D Co's Altman Z-Score

For the Specialty Retail subindustry, Happiness and D Co's Altman Z-Score, along with its competitors' market caps and Altman Z-Score 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.


Happiness and D Co's Altman Z-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Happiness and D Co's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where Happiness and D Co's Altman Z-Score falls into.


;
;

Happiness and D Co Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

Happiness and D Co's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*0.3466+1.4*0.0436+3.3*-0.0626+0.6*0.2994+1.0*1.5288
=1.98

* 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. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Aug. 2024:
Total Assets was 円7,052 Mil.
Total Current Assets was 円5,719 Mil.
Total Current Liabilities was 円3,274 Mil.
Retained Earnings was 円307 Mil.
Pre-Tax Income was -364.341 + -125.916 + 207.947 + -191.979 = 円-474 Mil.
Interest Expense was -7.343 + -8.175 + -8.633 + -8.612 = 円-33 Mil.
Revenue was 2396.587 + 2409.469 + 3532.261 + 2442.65 = 円10,781 Mil.
Market Cap (Today) was 円1,807 Mil.
Total Liabilities was 円6,036 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(5718.808 - 3274.203)/7052.086
=0.3466

X2=Retained Earnings/Total Assets
=307.234/7052.086
=0.0436

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(-474.289 - -32.763)/7052.086
=-0.0626

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=1807.349/6036.436
=0.2994

X5=Revenue/Total Assets
=10780.967/7052.086
=1.5288

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

Happiness and D Co has a Altman Z-Score of 1.98 indicating it is in Grey Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.


Happiness and D Co  (TSE:3174) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


Happiness and D Co Altman Z-Score Related Terms

Thank you for viewing the detailed overview of Happiness and D Co's Altman Z-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Happiness and D Co Business Description

Traded in Other Exchanges
N/A
Address
Toka Building. 4th Floor, 1-16-1 Ginza, Chuo-ku, Tokyo, JPN, 104-0061
Happiness and D Co Ltd manages branded gift stores in Japan. It is engaged in sales of imported brand products, including jewelry, such as imported brand jewelry and diamond jewelry consisting of rings, necklaces, earrings, and bracelets; as well as watches, handbags, and accessories. The company has stores located in Hokkaido, Tohoku, Kanto, Chubu and Chugoku among other locations.

Happiness and D Co Headlines

No Headlines