Loading...
XJPX6412
Market cap1.48bUSD
Jan 16, Last price  
2,330.00JPY
1D
-0.98%
1Q
8.78%
Jan 2017
-12.80%
Name

Heiwa Corp

Chart & Performance

D1W1MN
XJPX:6412 chart
P/E
13.83
P/S
1.68
EPS
168.42
Div Yield, %
3.43%
Shrs. gr., 5y
—
Rev. gr., 5y
-1.22%
Revenues
136.38b
-4.15%
77,560,000,00076,677,000,00062,462,000,00049,689,000,00063,328,000,00085,880,000,00095,120,000,000177,111,000,000181,570,000,000198,605,000,000214,954,000,000186,218,000,000132,765,000,000144,980,000,000144,573,000,000107,744,000,000121,558,000,000142,290,000,000136,381,000,000
Net income
16.61b
-19.70%
7,023,000,0003,771,000,0003,365,000,0001,711,000,00011,947,000,00020,451,000,00020,516,000,00020,123,000,00020,361,000,00026,235,000,00028,143,000,00027,058,000,0006,799,000,00016,341,000,00015,872,000,000865,000,0002,193,000,00020,685,000,00016,611,000,000
CFO
13.93b
-45.57%
9,048,000,000-1,707,000,00011,550,000,0009,225,000,00021,769,000,00023,405,000,00013,029,000,00029,029,000,00038,304,000,00040,511,000,00026,459,000,00035,891,000,00017,538,000,00035,188,000,00012,576,000,0007,033,000,00020,436,000,00025,585,000,00013,926,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 07, 2025

Profile

Heiwa Corporation develops, manufactures, and sells pachinko and pachislot machines in Japan. It is also involved in the golf course business. The company was formerly known as Heiwa Kogyo Co., Ltd. Heiwa Corporation was founded in 1949 and is based in Tokyo, Japan.
URL
https://www.heiwanet.co.jp/
IPO date
Dec 06, 1991
Employees
5,237
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
136,381,000
-4.15%
142,290,000
17.06%
121,558,000
12.82%
Cost of revenue
112,636,000
114,953,000
111,031,000
Unusual Expense (Income)
NOPBT
23,745,000
27,337,000
10,527,000
NOPBT Margin
17.41%
19.21%
8.66%
Operating Taxes
6,134,000
5,946,000
6,015,000
Tax Rate
25.83%
21.75%
57.14%
NOPAT
17,611,000
21,391,000
4,512,000
Net income
16,611,000
-19.70%
20,685,000
843.23%
2,193,000
153.53%
Dividends
(7,891,000)
(7,892,000)
(7,887,000)
Dividend yield
3.99%
3.04%
4.39%
Proceeds from repurchase of equity
(2,000)
22,990,000
28,062,000
BB yield
0.00%
-8.87%
-15.62%
Debt
Debt current
10,423,000
31,419,000
29,543,000
Long-term debt
95,919,000
76,754,000
84,418,000
Deferred revenue
5,540,000
5,278,000
Other long-term liabilities
31,102,000
27,512,000
29,029,000
Net debt
39,833,000
24,843,000
33,790,000
Cash flow
Cash from operating activities
13,926,000
25,585,000
20,436,000
CAPEX
(11,395,000)
(7,753,000)
(7,418,000)
Cash from investing activities
2,710,000
(15,224,000)
2,044,000
Cash from financing activities
(11,217,000)
(14,501,000)
(17,364,000)
FCF
6,755,000
20,175,000
7,732,000
Balance
Cash
57,713,000
67,716,000
67,051,000
Long term investments
8,796,000
15,614,000
13,120,000
Excess cash
59,689,950
76,215,500
74,093,100
Stockholders' equity
185,677,000
177,496,000
163,677,000
Invested Capital
315,296,050
290,799,500
286,407,900
ROIC
5.81%
7.41%
1.54%
ROCE
6.13%
7.16%
2.80%
EV
Common stock shares outstanding
98,628
98,630
98,632
Price
2,006.00
-23.70%
2,629.00
44.29%
1,822.00
0.83%
Market cap
197,847,096
-23.70%
259,298,522
44.29%
179,708,340
0.83%
EV
237,680,096
284,141,522
213,506,340
EBITDA
32,749,000
36,138,000
20,609,000
EV/EBITDA
7.26
7.86
10.36
Interest
393,000
384,000
390,000
Interest/NOPBT
1.66%
1.40%
3.70%