First Time Loading...

Heiwa Corp
TSE:6412

Watchlist Manager
Heiwa Corp Logo
Heiwa Corp
TSE:6412
Watchlist
Price: 1 916 JPY -1.39% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Heiwa Corp. engages in the development and sales of pachinko machines and other gaming machines. [ Read More ]

The intrinsic value of one Heiwa Corp stock under the Base Case scenario is 4 730.7 JPY. Compared to the current market price of 1 916 JPY, Heiwa Corp is Undervalued by 59%.

Key Points:
Intrinsic Value
Base Case
4 730.7 JPY
Undervaluation 59%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Heiwa Corp

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

Run backtest to discover the historical profit from buying and selling Heiwa Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Heiwa Corp

Provide an overview of the primary business activities
of Heiwa Corp.

What unique competitive advantages
does Heiwa Corp hold over its rivals?

What risks and challenges
does Heiwa Corp face in the near future?

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

Show all valuation multiples
for Heiwa Corp.

Provide P/S
for Heiwa Corp.

Provide P/E
for Heiwa Corp.

Provide P/OCF
for Heiwa Corp.

Provide P/FCFE
for Heiwa Corp.

Provide P/B
for Heiwa Corp.

Provide EV/S
for Heiwa Corp.

Provide EV/GP
for Heiwa Corp.

Provide EV/EBITDA
for Heiwa Corp.

Provide EV/EBIT
for Heiwa Corp.

Provide EV/OCF
for Heiwa Corp.

Provide EV/FCFF
for Heiwa Corp.

Provide EV/IC
for Heiwa Corp.

Show me price targets
for Heiwa Corp made by professional analysts.

What are the Revenue projections
for Heiwa Corp?

How accurate were the past Revenue estimates
for Heiwa Corp?

What are the Net Income projections
for Heiwa Corp?

How accurate were the past Net Income estimates
for Heiwa Corp?

What are the EPS projections
for Heiwa Corp?

How accurate were the past EPS estimates
for Heiwa Corp?

What are the EBIT projections
for Heiwa Corp?

How accurate were the past EBIT estimates
for Heiwa Corp?

Compare the revenue forecasts
for Heiwa Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Heiwa Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Heiwa Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Heiwa Corp compared to its peers.

Compare the P/E ratios
of Heiwa Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Heiwa Corp with its peers.

Analyze the financial leverage
of Heiwa Corp compared to its main competitors.

Show all profitability ratios
for Heiwa Corp.

Provide ROE
for Heiwa Corp.

Provide ROA
for Heiwa Corp.

Provide ROIC
for Heiwa Corp.

Provide ROCE
for Heiwa Corp.

Provide Gross Margin
for Heiwa Corp.

Provide Operating Margin
for Heiwa Corp.

Provide Net Margin
for Heiwa Corp.

Provide FCF Margin
for Heiwa Corp.

Show all solvency ratios
for Heiwa Corp.

Provide D/E Ratio
for Heiwa Corp.

Provide D/A Ratio
for Heiwa Corp.

Provide Interest Coverage Ratio
for Heiwa Corp.

Provide Altman Z-Score Ratio
for Heiwa Corp.

Provide Quick Ratio
for Heiwa Corp.

Provide Current Ratio
for Heiwa Corp.

Provide Cash Ratio
for Heiwa Corp.

What is the historical Revenue growth
over the last 5 years for Heiwa Corp?

What is the historical Net Income growth
over the last 5 years for Heiwa Corp?

What is the current Free Cash Flow
of Heiwa Corp?

Financials

Balance Sheet Decomposition
Heiwa Corp

Current Assets 93.5B
Cash & Short-Term Investments 53.8B
Receivables 10B
Other Current Assets 29.8B
Non-Current Assets 329.4B
Long-Term Investments 8.6B
PP&E 297.9B
Intangibles 9.7B
Other Non-Current Assets 13.2B
Current Liabilities 64.4B
Accounts Payable 11.8B
Other Current Liabilities 52.6B
Non-Current Liabilities 124.7B
Long-Term Debt 76.6B
Other Non-Current Liabilities 48.1B
Efficiency

Earnings Waterfall
Heiwa Corp

Revenue
128.8B JPY
Cost of Revenue
-88.1B JPY
Gross Profit
40.7B JPY
Operating Expenses
-22.7B JPY
Operating Income
18.1B JPY
Other Expenses
-6.3B JPY
Net Income
11.8B JPY

Free Cash Flow Analysis
Heiwa Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Heiwa Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
ROE is Increasing
50/100
Profitability
Score

Heiwa Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Heiwa Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
67/100
Solvency
Score

Heiwa Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Heiwa Corp

Wall Street analysts forecast Heiwa Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Heiwa Corp is 2 590.8 JPY with a low forecast of 2 565.4 JPY and a high forecast of 2 667 JPY.

Lowest
Price Target
2 565.4 JPY
34% Upside
Average
Price Target
2 590.8 JPY
35% Upside
Highest
Price Target
2 667 JPY
39% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Heiwa Corp

1M 1M
-7%
6M 6M
-9%
1Y 1Y
-28%
3Y 3Y
+11%
5Y 5Y
+1%
10Y 10Y
+57%
Annual Price Range
1 916
52w Low
1 901
52w High
2 685
Price Metrics
Average Annual Return 11.4%
Standard Deviation of Annual Returns 35.46%
Max Drawdown -37%
Shares Statistics
Market Capitalization 189B JPY
Shares Outstanding 98 627 497
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Heiwa Corp Logo
Heiwa Corp

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

189B JPY

Dividend Yield

4.12%

Description

Heiwa Corp. engages in the development and sales of pachinko machines and other gaming machines. The company is headquartered in Taito-Ku, Tokyo-To and currently employs 5,436 full-time employees. The firm operates in two business segments. The Game Machine segment develops, manufactures and sells pachinko machines and pachislot machines. The Golf segment is engaged in the ownership and operation of golf-related businesses.

Contact

TOKYO-TO
Taito-ku
Heiwa Honsha Bldg., 1-16-1, Higashi Ueno
+81338390077.0
https://www.heiwanet.co.jp/

IPO

1991-12-06

Employees

5 436

Officers

President & Representative Director
Mr. Katsuya Minei
Auditor
Mr. Katsumasa Nakata
Executive VP, GM of Administrative Headquarters & Representative Director
Mr. Toshinobu Moromizato
MD & GM of Development and Production Headquarters
Mr. Mikio Miyara

See Also

Discover More
What is the Intrinsic Value of one Heiwa Corp stock?

The intrinsic value of one Heiwa Corp stock under the Base Case scenario is 4 730.7 JPY.

Is Heiwa Corp stock undervalued or overvalued?

Compared to the current market price of 1 916 JPY, Heiwa Corp is Undervalued by 59%.