Heiwa Real Estate Co Ltd
TSE:8803
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kalpataru Power Transmission Ltd
NSE:KALPATPOWR
|
IN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (19.4), the stock would be worth ¥2 519.75 (1% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 19.1 | ¥2 489 |
0%
|
| 3-Year Average | 19.4 | ¥2 519.75 |
+1%
|
| 5-Year Average | 18.1 | ¥2 356.86 |
-5%
|
| Industry Average | 18.8 | ¥2 448.97 |
-2%
|
| Country Average | 8.7 | ¥1 127.41 |
-55%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥398.6B
|
/ |
Jan 2026
¥20B
|
= |
|
|
¥398.6B
|
/ |
Mar 2026
¥20.5B
|
= |
|
|
¥398.6B
|
/ |
Mar 2027
¥21.3B
|
= |
|
|
¥398.6B
|
/ |
Mar 2028
¥21.9B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
H
|
Heiwa Real Estate Co Ltd
TSE:8803
|
165.5B JPY | 19.1 | 17.7 | |
| VN |
V
|
Vingroup JSC
VN:VIC
|
1 492.7T VND | 44.9 | 110.9 | |
| HK |
|
Sun Hung Kai Properties Ltd
HKEX:16
|
401.1B HKD | 17.3 | 18.2 | |
| JP |
|
Mitsubishi Estate Co Ltd
TSE:8802
|
5.6T JPY | 16.5 | 23.1 | |
| JP |
|
Mitsui Fudosan Co Ltd
TSE:8801
|
4.8T JPY | 14.3 | 14.8 | |
| JP |
|
Sumitomo Realty & Development Co Ltd
TSE:8830
|
4.4T JPY | 21.5 | 19.9 | |
| JP |
|
Daiwa House Industry Co Ltd
TSE:1925
|
3T JPY | 8.1 | 9.7 | |
| IN |
|
DLF Ltd
NSE:DLF
|
1.5T INR | 70.8 | 34.1 | |
| HK |
|
Swire Pacific Ltd
HKEX:19
|
116.5B HKD | 10.6 | 39.6 | |
| HK |
W
|
Wharf Holdings Ltd
HKEX:4
|
69.7B HKD | 11.3 | 1 393.5 | |
| CN |
|
Shanghai Zhangjiang Hi-Tech Park Development Co Ltd
SSE:600895
|
58.4B CNY | 59.6 | 60.9 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Heiwa Real Estate Co Ltd
Glance View
Heiwa Real Estate Co., Ltd. engages in leasing, management, and sale of real estate. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 240 full-time employees. is a Japan-based company mainly engaged in leasing business and real estate solution business. The firm operates in two business segments. The Leasing segment specializes in the development, leasing, management and operation of stock exchanges, offices, commercial facilities and housing. The Real Estate Solution segment is engaged in the development, sales, operation and management of real estates for revenue, development and sales of residential houses as well as real estate agency business. The Others businesses include the maintenance and repair of building equipment, contract work for repair, insurance agency business, etc.
