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

Intrinsic Value

The intrinsic value of one Heiwa Real Estate Co Ltd stock under the Base Case scenario is 5 698.33 JPY. Compared to the current market price of 4 220 JPY, Heiwa Real Estate Co Ltd is Undervalued by 26%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
5 698.33 JPY
Undervaluation 26%
Intrinsic Value
Price
H
Worst Case
Base Case
Best Case

Valuation Backtest
Heiwa Real Estate Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Heiwa Real Estate Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Heiwa Real Estate Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Heiwa Real Estate Co Ltd

Provide an overview of the primary business activities
of Heiwa Real Estate Co Ltd.

What unique competitive advantages
does Heiwa Real Estate Co Ltd hold over its rivals?

What risks and challenges
does Heiwa Real Estate Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Heiwa Real Estate Co Ltd.

Provide P/S
for Heiwa Real Estate Co Ltd.

Provide P/E
for Heiwa Real Estate Co Ltd.

Provide P/OCF
for Heiwa Real Estate Co Ltd.

Provide P/FCFE
for Heiwa Real Estate Co Ltd.

Provide P/B
for Heiwa Real Estate Co Ltd.

Provide EV/S
for Heiwa Real Estate Co Ltd.

Provide EV/GP
for Heiwa Real Estate Co Ltd.

Provide EV/EBITDA
for Heiwa Real Estate Co Ltd.

Provide EV/EBIT
for Heiwa Real Estate Co Ltd.

Provide EV/OCF
for Heiwa Real Estate Co Ltd.

Provide EV/FCFF
for Heiwa Real Estate Co Ltd.

Provide EV/IC
for Heiwa Real Estate Co Ltd.

Show me price targets
for Heiwa Real Estate Co Ltd made by professional analysts.

What are the Revenue projections
for Heiwa Real Estate Co Ltd?

How accurate were the past Revenue estimates
for Heiwa Real Estate Co Ltd?

What are the Net Income projections
for Heiwa Real Estate Co Ltd?

How accurate were the past Net Income estimates
for Heiwa Real Estate Co Ltd?

What are the EPS projections
for Heiwa Real Estate Co Ltd?

How accurate were the past EPS estimates
for Heiwa Real Estate Co Ltd?

What are the EBIT projections
for Heiwa Real Estate Co Ltd?

How accurate were the past EBIT estimates
for Heiwa Real Estate Co Ltd?

Compare the revenue forecasts
for Heiwa Real Estate Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Heiwa Real Estate Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Heiwa Real Estate Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Heiwa Real Estate Co Ltd compared to its peers.

Compare the P/E ratios
of Heiwa Real Estate Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Heiwa Real Estate Co Ltd with its peers.

Analyze the financial leverage
of Heiwa Real Estate Co Ltd compared to its main competitors.

Show all profitability ratios
for Heiwa Real Estate Co Ltd.

Provide ROE
for Heiwa Real Estate Co Ltd.

Provide ROA
for Heiwa Real Estate Co Ltd.

Provide ROIC
for Heiwa Real Estate Co Ltd.

Provide ROCE
for Heiwa Real Estate Co Ltd.

Provide Gross Margin
for Heiwa Real Estate Co Ltd.

Provide Operating Margin
for Heiwa Real Estate Co Ltd.

Provide Net Margin
for Heiwa Real Estate Co Ltd.

Provide FCF Margin
for Heiwa Real Estate Co Ltd.

Show all solvency ratios
for Heiwa Real Estate Co Ltd.

Provide D/E Ratio
for Heiwa Real Estate Co Ltd.

Provide D/A Ratio
for Heiwa Real Estate Co Ltd.

Provide Interest Coverage Ratio
for Heiwa Real Estate Co Ltd.

Provide Altman Z-Score Ratio
for Heiwa Real Estate Co Ltd.

Provide Quick Ratio
for Heiwa Real Estate Co Ltd.

Provide Current Ratio
for Heiwa Real Estate Co Ltd.

Provide Cash Ratio
for Heiwa Real Estate Co Ltd.

What is the historical Revenue growth
over the last 5 years for Heiwa Real Estate Co Ltd?

What is the historical Net Income growth
over the last 5 years for Heiwa Real Estate Co Ltd?

What is the current Free Cash Flow
of Heiwa Real Estate Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Heiwa Real Estate Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Heiwa Real Estate Co Ltd

Current Assets 39.9B
Cash & Short-Term Investments 16.1B
Receivables 2.6B
Other Current Assets 21.2B
Non-Current Assets 353.8B
Long-Term Investments 38.9B
PP&E 276B
Intangibles 31.3B
Other Non-Current Assets 7.5B
Current Liabilities 29.5B
Accounts Payable 1.1B
Short-Term Debt 1.9B
Other Current Liabilities 26.5B
Non-Current Liabilities 249.3B
Long-Term Debt 199.3B
Other Non-Current Liabilities 50B
Efficiency

Earnings Waterfall
Heiwa Real Estate Co Ltd

Revenue
40B JPY
Cost of Revenue
-24.9B JPY
Gross Profit
15.1B JPY
Operating Expenses
-5.6B JPY
Operating Income
9.5B JPY
Other Expenses
-4B JPY
Net Income
5.5B JPY

Free Cash Flow Analysis
Heiwa Real Estate Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Heiwa Real Estate Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive Revenue Growth Forecast
47/100
Profitability
Score

Heiwa Real Estate Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Heiwa Real Estate Co Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Interest Coverage
31/100
Solvency
Score

Heiwa Real Estate Co Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Heiwa Real Estate Co Ltd

Wall Street analysts forecast Heiwa Real Estate Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Heiwa Real Estate Co Ltd is 4 263.6 JPY with a low forecast of 3 797.6 JPY and a high forecast of 4 914 JPY.

Lowest
Price Target
3 797.6 JPY
10% Downside
Average
Price Target
4 263.6 JPY
1% Upside
Highest
Price Target
4 914 JPY
16% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Heiwa Real Estate Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Heiwa Real Estate Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Heiwa Real Estate Co Ltd

Country

Japan

Industry

Real Estate

Market Cap

140.9B JPY

Dividend Yield

2.68%

Description

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.

Contact

TOKYO-TO
Chuo-Ku
1-10, Nihombashi Kabuto-cho
+81336660181.0
www.heiwa-net.co.jp

IPO

1949-05-16

Employees

240

Officers

CEO, President, Representative Executive Officer & Representative Director
Mr. Kiyoyuki Tsuchimoto
Senior Managing Officer & GM of Finance Department
Naoyuki Matsumoto
Executive Officer and GM General Affairs Department & Legal Department
Kiichi Kikuchi
Senior Managing Executive Officer & Representative Director
Mr. Kazuo Yamada
Executive Officer, GM of Real Estate Investment Department & Director
Mr. Takahisa Aoyama
Managing Officer
Ichiro Wagatsuma
Show More
Managing Executive Officer
Akehiko Tomita
Executive Officer
Nobuhiro Seo
Show Less

See Also

Discover More
What is the Intrinsic Value of one Heiwa Real Estate Co Ltd stock?

The intrinsic value of one Heiwa Real Estate Co Ltd stock under the Base Case scenario is 5 698.33 JPY.

Is Heiwa Real Estate Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 220 JPY, Heiwa Real Estate Co Ltd is Undervalued by 26%.

Back to Top