Heiwa Real Estate Co Ltd Relative Valuation - Heiwa Real Estate Co Ltd

Watchlist Manager

Watchlist

Price: 4 735 JPY -1.15%

Market Cap: 170.3B JPY

Section:

Relative Value

The Relative Value of one Heiwa Real Estate Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 4 735 JPY, Heiwa Real Estate Co Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Heiwa Real Estate Co Ltd Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

4.4

P/S

vs History	0
vs Industry	40

Median 5Y

3.1

Industry

3.6

Forward

3.8

More Details

27.4

P/E

vs History	0
vs Industry	18

Median 5Y

16.5

Industry

16.4

Forward

15.7

More Details

16.1

P/OCF

vs History	6
vs Industry	21

Median 5Y

5.7

Industry

10.8

More Details

Negative

P/FCFE

vs History
vs Industry	2

Median 5Y

29.3

Industry

12.6

More Details

1.4

P/B

vs History	0
vs Industry	22

Median 5Y

1.1

Industry

0.8

More Details

9.9

EV/S

vs History	0
vs Industry	31

Median 5Y

7.1

Industry

6.4

Forward

8.4

More Details

EV/GP

vs History	0
vs Industry	15

Median 5Y

Industry

11.8

More Details

EV/EBITDA

vs History	0
vs Industry	20

Median 5Y

17.3

Industry

15.7

Forward

18.9

More Details

EV/EBIT

vs History	0
vs Industry	13

Median 5Y

Industry

18.9

More Details

EV/OCF

vs History	1
vs Industry	13

Median 5Y

13.1

Industry

18.3

More Details

Negative

EV/FCFF

vs History
vs Industry	2

Median 5Y

-18.6

Industry

More Details

0.9

EV/IC

vs History	0
vs Industry	28

Median 5Y

0.9

Industry

0.7

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	H	Heiwa Real Estate Co Ltd TSE:8803	158.1B JPY	4.4	27.4	23	37
JP		Mitsui Fudosan Co Ltd TSE:8801	3.9T JPY	1.7	19.4	17.1	24.5
HK		Sun Hung Kai Properties Ltd HKEX:16	209.7B HKD	2.5	12	9.1	10.6
JP		Daiwa House Industry Co Ltd TSE:1925	3.2T JPY	0.6	10	7.9	9.8
JP		Mitsubishi Estate Co Ltd TSE:8802	3.1T JPY	1.9	15.6	11.4	14.8
IN		DLF Ltd NSE:DLF	1.6T INR	23.1	40.4	82.7	89.9
JP		Sumitomo Realty & Development Co Ltd TSE:8830	2.6T JPY	2.5	14.3	17.6	22.6
HK		Swire Pacific Ltd HKEX:19	90.6B HKD	1.1	21	10.5	14.8
VN	V	Vingroup JSC VN:VIC	249.2T VND	1.3	20.9	28.8	-41.8
HK	W	Wharf Holdings Ltd HKEX:4	58.2B HKD	4.8	-18	9.8	11
JP		Daito Trust Construction Co Ltd TSE:1878	1T JPY	0.6	11.2	6	6.9

				Revenue Growth	P/S to Growth
JP	H	Heiwa Real Estate Co Ltd TSE:8803	Average P/S: 4 4.4	3%	1.5
JP		Mitsui Fudosan Co Ltd TSE:8801	1.7	5%	0.3
HK		Sun Hung Kai Properties Ltd HKEX:16	2.5	6%	0.4
JP		Daiwa House Industry Co Ltd TSE:1925	0.6	4%	0.1
JP		Mitsubishi Estate Co Ltd TSE:8802	1.9	4%	0.5
IN		DLF Ltd NSE:DLF	23.1	21%	1.1
JP		Sumitomo Realty & Development Co Ltd TSE:8830	2.5	4%	0.6
HK		Swire Pacific Ltd HKEX:19	1.1	6%	0.2
VN	V	Vingroup JSC VN:VIC	1.3	9%	0.1
HK	W	Wharf Holdings Ltd HKEX:4	4.8	16%	0.3
JP		Daito Trust Construction Co Ltd TSE:1878	0.6	5%	0.1

				Earnings Growth	PEG
JP	H	Heiwa Real Estate Co Ltd TSE:8803	Average P/E: 19.2 27.4	9%	3
JP		Mitsui Fudosan Co Ltd TSE:8801	19.4	9%	2.2
HK		Sun Hung Kai Properties Ltd HKEX:16	12	10%	1.2
JP		Daiwa House Industry Co Ltd TSE:1925	10	7%	1.4
JP		Mitsubishi Estate Co Ltd TSE:8802	15.6	7%	2.2
IN		DLF Ltd NSE:DLF	40.4	24%	1.7
JP		Sumitomo Realty & Development Co Ltd TSE:8830	14.3	7%	2
HK		Swire Pacific Ltd HKEX:19	21	47%	0.4
VN	V	Vingroup JSC VN:VIC	20.9	-49%	N/A
HK	W	Wharf Holdings Ltd HKEX:4	Negative Multiple: -18	N/A	N/A
JP		Daito Trust Construction Co Ltd TSE:1878	11.2	12%	0.9

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	ON24 Inc NYSE:ONTF	4.69 USD 0.21%
	Shinnihonseiyaku Co Ltd TSE:4931	2 406 JPY -1.11%
	Rohto Pharmaceutical Co Ltd TSE:4527	2 347.5 JPY -1.24%
	Mandom Corp TSE:4917	1 360 JPY 0.07%
H	Heiwa Real Estate Co Ltd TSE:8803	4 735 JPY -1.15%
	Noevir Holdings Co Ltd TSE:4928	4 100 JPY 0.49%

	Franklin Covey Co NYSE:FC	20.78 USD 0.19%
	Mohawk Industries Inc NYSE:MHK	106.87 USD -2.04%
	Ardmore Shipping Corp NYSE:ASC	9.58 USD 2.24%
	ASGN Inc NYSE:ASGN	51.37 USD -0.75%
	Skyworks Solutions Inc NASDAQ:SWKS	61.52 USD 0.03%
	Weatherford International PLC NASDAQ:WFRD	42.74 USD 3.14%

	Johnson & Johnson NYSE:JNJ	154.58 USD -0.23%
	Bank of America Corp NYSE:BAC	39.69 USD 0.28%
	Mastercard Inc NYSE:MA	533.48 USD -0.37%
	Salesforce Inc NYSE:CRM	267.85 USD 1.19%
	Abbvie Inc NYSE:ABBV	186.06 USD 3.15%
	Home Depot Inc NYSE:HD	357.58 USD -0.57%

Heiwa Real Estate Co Ltd
TSE:8803

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Heiwa Real Estate Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
JP	H	Heiwa Real Estate Co Ltd TSE:8803	Average EV/EBITDA: 20.4 23	3%	7.7
JP		Mitsui Fudosan Co Ltd TSE:8801	17.1	6%	2.8
HK		Sun Hung Kai Properties Ltd HKEX:16	9.1	3%	3
JP		Daiwa House Industry Co Ltd TSE:1925	7.9	5%	1.6
JP		Mitsubishi Estate Co Ltd TSE:8802	11.4	6%	1.9
IN		DLF Ltd NSE:DLF	82.7	31%	2.7
JP		Sumitomo Realty & Development Co Ltd TSE:8830	17.6	5%	3.5
HK		Swire Pacific Ltd HKEX:19	10.5	10%	1.1
VN	V	Vingroup JSC VN:VIC	28.8	43%	0.7
HK	W	Wharf Holdings Ltd HKEX:4	9.8	2%	4.9
JP		Daito Trust Construction Co Ltd TSE:1878	6	8%	0.8

				EBIT Growth	EV/EBIT to Growth
JP	H	Heiwa Real Estate Co Ltd TSE:8803	Average EV/EBIT: 24.2 37	N/A	N/A
JP		Mitsui Fudosan Co Ltd TSE:8801	24.5	N/A	N/A
HK		Sun Hung Kai Properties Ltd HKEX:16	10.6	6%	1.8
JP		Daiwa House Industry Co Ltd TSE:1925	9.8	N/A	N/A
JP		Mitsubishi Estate Co Ltd TSE:8802	14.8	N/A	N/A
IN		DLF Ltd NSE:DLF	89.9	30%	3
JP		Sumitomo Realty & Development Co Ltd TSE:8830	22.6	N/A	N/A
HK		Swire Pacific Ltd HKEX:19	14.8	13%	1.1
VN	V	Vingroup JSC VN:VIC	Negative Multiple: -41.8	N/A	N/A
HK	W	Wharf Holdings Ltd HKEX:4	11	1%	11
JP		Daito Trust Construction Co Ltd TSE:1878	6.9	N/A	N/A

	Arista Networks Inc NYSE:ANET	77.91 USD 3.48%
	Visa Inc NYSE:V	335.17 USD -0.16%
	Texas Pacific Land Corp NYSE:TPL	1 334.63 USD -0.09%
	KLA Corp NASDAQ:KLAC	694.61 USD 0.75%
	Manhattan Associates Inc NASDAQ:MANH	174.58 USD 0.21%
	Monolithic Power Systems Inc NASDAQ:MPWR	583.72 USD 0.51%

	ServiceNow Inc NYSE:NOW	945.26 USD 0.71%
	EOG Resources Inc NYSE:EOG	113.07 USD -0.34%
	Monster Beverage Corp NASDAQ:MNST	58.67 USD 0.14%
	Copart Inc NASDAQ:CPRT	60.9 USD -1.73%
	Applied Materials Inc NASDAQ:AMAT	151.55 USD 0.92%
	Airbnb Inc NASDAQ:ABNB	122.51 USD 0.66%

52 Week Range	3 540 4 885
Price Target

Heiwa Real Estate Co Ltd TSE:8803

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Heiwa Real Estate Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Heiwa Real Estate Co Ltd
TSE:8803

Competitors Multiples
Heiwa Real Estate Co Ltd Competitors