H

Heiwa Real Estate Co Ltd
TSE:8803

Watchlist Manager
Heiwa Real Estate Co Ltd
TSE:8803
Watchlist
Price: 4 220 JPY Market Closed
Market Cap: 151.7B JPY
Have any thoughts about
Heiwa Real Estate Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

19.6B
-25%
Operating Cash Flow
Growth Rates:
1 Year
-18%
3 Years
+136%
5 Years
-
7 Years
-7%
10 Years
+42%
-19.4B
+43%
Investing Cash Flow
Growth Rates:
1 Year
+52%
3 Years
+36%
5 Years
-50%
7 Years
-49%
10 Years
-203%
280m
-98%
Financing Cash Flow
Growth Rates:
1 Year
-98%
3 Years
-99%
5 Years
-99%
7 Years
-
10 Years
-

Cash Flow Statement
Heiwa Real Estate Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024
Operating Cash Flow
Net Income
(337)
192
1 902
370
(613)
1 029
672
(1 167)
(3 977)
(1 108)
(81)
435
1 398
2 860
2 872
4 357
3 612
3 642
2 662
3 805
3 994
3 247
4 600
5 128
6 431
6 789
6 286
7 435
7 802
8 406
9 700
9 706
9 972
11 030
10 216
11 011
12 544
11 814
13 260
16 695
12 409
Depreciation & Amortization
14
195
619
26
130
84
456
220
424
(137)
(446)
28
1 298
93
1 380
4 992
5 194
5 367
5 243
5 277
5 326
5 124
4 989
5 049
5 028
4 947
4 878
4 765
4 661
4 750
4 766
4 735
4 814
4 971
5 077
5 145
5 418
5 584
5 668
5 738
5 785
Other Non-Cash Items
72
333
169
(423)
(36)
476
602
141
3 107
804
(220)
(1 778)
(612)
(3 130)
(1 950)
3 408
3 355
3 326
3 870
3 212
3 039
3 875
3 678
2 886
1 726
1 466
3 305
2 969
1 144
1 103
(426)
(163)
860
671
982
680
(89)
(1 594)
(2 617)
(1 897)
357
Cash Taxes Paid
2 488
(1 653)
(2 566)
2 745
4 077
(858)
(592)
(1 793)
(4 848)
975
3 075
(1 039)
(2 579)
(3 202)
(2 988)
107
(36)
220
251
134
158
769
891
955
1 050
777
792
2 574
3 340
2 111
1 976
1 743
1 293
3 131
4 006
1 757
1 088
4 152
5 315
4 674
4 984
Cash Interest Paid
108
(8)
(144)
(58)
1
85
343
13
522
(1)
72
60
1 321
234
1 366
3 125
3 034
2 958
2 871
2 792
2 508
2 236
2 206
1 992
1 718
1 596
1 471
1 368
1 276
1 233
1 244
1 266
1 261
1 260
1 320
1 388
1 407
1 415
1 457
1 555
1 650
Change in Working Capital
(9 191)
(209)
1 176
(2 827)
(14 149)
(251)
(5 832)
(4 687)
22 351
7 936
2 833
4 130
5 219
2 326
5 200
(1 496)
(216)
2 778
1 497
(5 082)
1 465
5 077
(843)
1 140
(3 233)
(3 978)
6 510
6 459
(175)
(19 962)
(26 820)
8 570
13 066
(3 756)
(7 983)
13 794
16 848
7 370
7 642
5 587
1 033
Cash from Operating Activities
(9 442)
N/A
511
N/A
3 866
+657%
(2 854)
N/A
(14 668)
-414%
1 338
N/A
(4 102)
N/A
(5 493)
-34%
21 905
N/A
7 495
-66%
2 086
-72%
2 815
+35%
7 303
+159%
2 149
-71%
7 502
+249%
11 261
+50%
11 945
+6%
15 113
+27%
13 272
-12%
7 212
-46%
13 824
+92%
17 323
+25%
12 424
-28%
14 203
+14%
9 952
-30%
9 224
-7%
20 979
+127%
21 628
+3%
13 432
-38%
(5 703)
N/A
(12 780)
-124%
22 848
N/A
28 712
+26%
12 916
-55%
8 292
-36%
30 630
+269%
34 721
+13%
23 174
-33%
23 953
+3%
26 123
+9%
19 584
-25%
Investing Cash Flow
Capital Expenditures
(2 248)
3 427
3 296
(7 232)
(6 352)
(5 907)
(27 914)
7 978
31 466
4 010
3 012
607
148
3 842
2 006
(16 583)
(17 023)
(3 386)
(12 553)
(15 345)
(9 056)
(7 315)
(14 293)
(19 776)
(15 403)
(10 672)
(16 018)
(15 032)
(16 914)
(17 848)
(22 131)
(29 718)
(11 805)
(23 006)
(31 125)
(20 839)
(20 374)
(23 432)
(40 613)
(35 209)
(18 264)
Other Items
2 637
1 366
(3 036)
1 677
(687)
(1 537)
(2 195)
1 242
2 618
209
(1 295)
(50)
10
(672)
1 786
(179)
(263)
(484)
1 354
(998)
2 668
2 999
(867)
8 190
12 803
6 065
3 001
2 638
(351)
6 252
9 185
2 710
378
1 884
925
(3 415)
(331)
2 730
363
1 014
(1 092)
Cash from Investing Activities
389
N/A
4 793
+1 132%
260
-95%
(5 555)
N/A
(7 039)
-27%
(7 444)
-6%
(30 109)
-304%
9 220
N/A
34 084
+270%
4 219
-88%
1 717
-59%
557
-68%
158
-72%
3 170
+1 906%
3 792
+20%
(16 762)
N/A
(17 286)
-3%
(3 870)
+78%
(11 199)
-189%
(16 343)
-46%
(6 388)
+61%
(4 316)
+32%
(15 160)
-251%
(11 586)
+24%
(2 600)
+78%
(4 607)
-77%
(13 017)
-183%
(12 394)
+5%
(17 265)
-39%
(11 596)
+33%
(12 946)
-12%
(27 008)
-109%
(11 427)
+58%
(21 122)
-85%
(30 200)
-43%
(24 254)
+20%
(20 705)
+15%
(20 702)
+0%
(40 250)
-94%
(34 195)
+15%
(19 356)
+43%
Financing Cash Flow
Net Issuance of Common Stock
(36)
0
(15)
(5)
7
10
40
(9)
5
5
25
0
0
0
11 313
11 313
0
0
(8)
0
(10)
0
(10)
0
(9)
0
(4)
0
(9)
(2 618)
(2 614)
(1 640)
(2 105)
(1 477)
(2 015)
(2 726)
(2 820)
(3 806)
(2 704)
(10)
(14)
Net Issuance of Debt
1 740
(6 310)
9 370
8 485
12 295
12 046
35 088
(11 067)
(54 784)
(25 833)
(7 926)
13 093
(264)
(14 752)
(15 539)
(3 519)
10 738
(3 860)
(10 184)
(5 711)
(16 566)
(7 335)
(7 845)
(5 632)
(2 257)
(7 901)
(3 080)
(2 970)
(1 264)
24 469
28 887
6 722
(1 694)
12 036
28 751
3 236
(9 490)
4 048
19 810
17 705
629
Cash Paid for Dividends
20
(206)
(349)
(158)
(373)
38
(210)
3
71
(156)
313
843
842
1 029
1 015
(691)
(792)
(794)
(794)
(873)
(913)
(874)
(874)
(875)
(875)
(1 032)
(1 112)
(1 033)
(1 192)
(1 471)
(1 566)
(1 848)
(2 027)
(2 119)
(2 366)
(2 866)
(3 176)
(3 477)
(3 761)
(3 724)
(4 012)
Other
0
(1)
(1)
(1)
(95)
(131)
(364)
131
348
(2 779)
(2 851)
(334)
(360)
(178)
(2 546)
(2 417)
(112)
(148)
(97)
(109)
(537)
(598)
(194)
(103)
(77)
(18)
(26)
(25)
(34)
(30)
(55)
(569)
3 997
4 512
(43)
(43)
(4)
2
649
4 444
3 677
Cash from Financing Activities
1 724
N/A
(6 517)
N/A
9 005
N/A
8 321
-8%
11 834
+42%
11 963
+1%
34 554
+189%
(10 942)
N/A
(54 360)
-397%
(28 763)
+47%
(10 439)
+64%
13 602
N/A
218
-98%
(13 901)
N/A
(5 757)
+59%
4 686
N/A
9 834
+110%
(4 802)
N/A
(11 083)
-131%
(6 701)
+40%
(18 026)
-169%
(8 817)
+51%
(8 923)
-1%
(6 620)
+26%
(3 218)
+51%
(8 960)
-178%
(4 222)
+53%
(4 032)
+5%
(2 499)
+38%
20 350
N/A
24 652
+21%
2 665
-89%
(1 829)
N/A
12 952
N/A
24 327
+88%
(2 399)
N/A
(15 490)
-546%
(3 233)
+79%
13 994
N/A
18 415
+32%
280
-98%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Change in Cash
(7 329)
N/A
(1 213)
+83%
13 131
N/A
(88)
N/A
(9 873)
-11 119%
5 857
N/A
343
-94%
(7 215)
N/A
1 629
N/A
(17 049)
N/A
(6 636)
+61%
16 974
N/A
7 679
-55%
(8 582)
N/A
5 537
N/A
(815)
N/A
4 493
N/A
6 441
+43%
(9 010)
N/A
(15 832)
-76%
(10 590)
+33%
4 190
N/A
(11 659)
N/A
(4 003)
+66%
4 134
N/A
(4 343)
N/A
3 740
N/A
5 202
+39%
(6 332)
N/A
3 051
N/A
(1 074)
N/A
(1 495)
-39%
15 456
N/A
4 746
-69%
2 419
-49%
3 977
+64%
(1 474)
N/A
(761)
+48%
(2 303)
-203%
10 343
N/A
508
-95%
Free Cash Flow
Free Cash Flow
(11 690)
N/A
3 938
N/A
7 162
+82%
(10 086)
N/A
(21 020)
-108%
(4 569)
+78%
(32 016)
-601%
2 485
N/A
53 371
+2 048%
11 505
-78%
5 098
-56%
3 422
-33%
7 451
+118%
5 991
-20%
9 508
+59%
(5 322)
N/A
(5 078)
+5%
11 727
N/A
719
-94%
(8 133)
N/A
4 768
N/A
10 008
+110%
(1 869)
N/A
(5 573)
-198%
(5 451)
+2%
(1 448)
+73%
4 961
N/A
6 596
+33%
(3 482)
N/A
(23 551)
-576%
(34 911)
-48%
(6 870)
+80%
16 907
N/A
(10 090)
N/A
(22 833)
-126%
9 791
N/A
14 347
+47%
(258)
N/A
(16 660)
-6 357%
(9 086)
+45%
1 320
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 197,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.