Loading...
XJPX8803
Market cap953mUSD
Jan 16, Last price  
4,435.00JPY
1D
-0.56%
1Q
6.74%
Jan 2017
178.93%
Name

Heiwa Real Estate Co Ltd

Chart & Performance

D1W1MN
XJPX:8803 chart
P/E
17.52
P/S
3.33
EPS
253.08
Div Yield, %
2.71%
Shrs. gr., 5y
-1.65%
Rev. gr., 5y
2.39%
Revenues
44.43b
-0.20%
20,191,000,00036,599,000,00031,912,000,00031,384,000,00051,935,000,00042,004,000,00030,135,000,00034,875,000,00032,992,000,00043,284,000,00034,347,000,00037,010,000,00041,747,000,00032,698,000,00039,480,000,00046,639,000,00035,048,000,00057,818,000,00044,522,000,00044,433,000,000
Net income
8.45b
-7.52%
2,974,000,0004,203,000,0004,534,000,0003,737,000,000862,000,000-8,706,000,0002,062,000,0002,055,000,0002,455,000,0002,901,000,0002,495,000,0004,408,000,0004,514,000,0005,288,000,0006,174,000,0007,046,000,0007,118,000,0008,705,000,0009,137,000,0008,450,000,000
CFO
19.11b
-20.22%
8,000,000-10,237,000,00017,711,000,00016,399,000,00016,639,000,00011,945,000,00013,271,000,00013,824,000,00012,557,000,0009,954,000,00020,980,000,00013,482,000,000-12,780,000,00028,680,000,0008,292,000,00034,189,000,00023,952,000,00019,109,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Jan 29, 2025

Profile

Heiwa Real Estate Co., Ltd. operates as a real estate company in Japan. It operates in two segments, Building Business and Asset Management Business. The company develops, leases, manages, and sell stock exchange buildings, office buildings, commercial facilities, and residential buildings. It also provides property management and real estate agency services. The company was incorporated in 1947 and is headquartered in Tokyo, Japan.
URL
https://www.heiwa-net.co.jp/
IPO date
May 16, 1949
Employees
253
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
44,433,000
-0.20%
44,522,000
-23.00%
57,818,000
64.97%
Cost of revenue
31,410,000
29,080,000
40,851,000
Unusual Expense (Income)
NOPBT
13,023,000
15,442,000
16,967,000
NOPBT Margin
29.31%
34.68%
29.35%
Operating Taxes
3,959,000
4,123,000
3,839,000
Tax Rate
30.40%
26.70%
22.63%
NOPAT
9,064,000
11,319,000
13,128,000
Net income
8,450,000
-7.52%
9,137,000
4.96%
8,705,000
22.30%
Dividends
(4,012,000)
(3,761,000)
(3,176,000)
Dividend yield
2.75%
2.77%
2.18%
Proceeds from repurchase of equity
(14,000)
34,946,000
16,740,000
BB yield
0.01%
-25.69%
-11.51%
Debt
Debt current
21,105,000
23,175,000
21,204,000
Long-term debt
201,567,000
198,869,000
181,032,000
Deferred revenue
5,907,000
4,889,000
Other long-term liabilities
33,064,000
23,529,000
22,519,000
Net debt
149,003,000
153,159,000
129,866,000
Cash flow
Cash from operating activities
19,109,000
23,952,000
34,189,000
CAPEX
(18,190,000)
(40,613,000)
(20,374,000)
Cash from investing activities
(19,356,000)
(40,250,000)
(20,705,000)
Cash from financing activities
280,000
13,994,000
(15,490,000)
FCF
122,000
(10,366,000)
20,621,000
Balance
Cash
28,421,000
27,907,000
28,225,000
Long term investments
45,248,000
40,978,000
44,145,000
Excess cash
71,447,350
66,658,900
69,479,100
Stockholders' equity
82,504,000
395,072,000
367,414,000
Invested Capital
309,932,650
300,883,100
276,045,900
ROIC
2.97%
3.92%
4.70%
ROCE
3.27%
4.02%
4.67%
EV
Common stock shares outstanding
35,785
35,934
36,769
Price
4,080.00
7.79%
3,785.00
-4.30%
3,955.00
14.47%
Market cap
146,004,318
7.35%
136,010,190
-6.47%
145,421,395
12.20%
EV
295,007,318
574,642,190
535,838,395
EBITDA
18,808,000
21,110,000
22,385,000
EV/EBITDA
15.69
27.22
23.94
Interest
1,664,000
1,480,000
1,414,000
Interest/NOPBT
12.78%
9.58%
8.33%