First Time Loading...

Heiwado Co Ltd
TSE:8276

Watchlist Manager
Heiwado Co Ltd Logo
Heiwado Co Ltd
TSE:8276
Watchlist
Price: 2 403 JPY -1.03% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

HEIWADO CO., LTD. engages in retail business. [ Read More ]

The intrinsic value of one Heiwado Co Ltd stock under the Base Case scenario is 4 332.65 JPY. Compared to the current market price of 2 403 JPY, Heiwado Co Ltd is Undervalued by 45%.

Key Points:
Intrinsic Value
Base Case
4 332.65 JPY
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Heiwado Co Ltd

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

Run backtest to discover the historical profit from buying and selling Heiwado Co Ltd 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
Heiwado Co Ltd

Provide an overview of the primary business activities
of Heiwado Co Ltd.

What unique competitive advantages
does Heiwado Co Ltd hold over its rivals?

What risks and challenges
does Heiwado Co Ltd face in the near future?

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

Show all valuation multiples
for Heiwado Co Ltd.

Provide P/S
for Heiwado Co Ltd.

Provide P/E
for Heiwado Co Ltd.

Provide P/OCF
for Heiwado Co Ltd.

Provide P/FCFE
for Heiwado Co Ltd.

Provide P/B
for Heiwado Co Ltd.

Provide EV/S
for Heiwado Co Ltd.

Provide EV/GP
for Heiwado Co Ltd.

Provide EV/EBITDA
for Heiwado Co Ltd.

Provide EV/EBIT
for Heiwado Co Ltd.

Provide EV/OCF
for Heiwado Co Ltd.

Provide EV/FCFF
for Heiwado Co Ltd.

Provide EV/IC
for Heiwado Co Ltd.

Show me price targets
for Heiwado Co Ltd made by professional analysts.

What are the Revenue projections
for Heiwado Co Ltd?

How accurate were the past Revenue estimates
for Heiwado Co Ltd?

What are the Net Income projections
for Heiwado Co Ltd?

How accurate were the past Net Income estimates
for Heiwado Co Ltd?

What are the EPS projections
for Heiwado Co Ltd?

How accurate were the past EPS estimates
for Heiwado Co Ltd?

What are the EBIT projections
for Heiwado Co Ltd?

How accurate were the past EBIT estimates
for Heiwado Co Ltd?

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

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

Compare historical revenue growth rates
of Heiwado Co Ltd against its competitors.

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

Compare the P/E ratios
of Heiwado Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Heiwado Co Ltd with its peers.

Analyze the financial leverage
of Heiwado Co Ltd compared to its main competitors.

Show all profitability ratios
for Heiwado Co Ltd.

Provide ROE
for Heiwado Co Ltd.

Provide ROA
for Heiwado Co Ltd.

Provide ROIC
for Heiwado Co Ltd.

Provide ROCE
for Heiwado Co Ltd.

Provide Gross Margin
for Heiwado Co Ltd.

Provide Operating Margin
for Heiwado Co Ltd.

Provide Net Margin
for Heiwado Co Ltd.

Provide FCF Margin
for Heiwado Co Ltd.

Show all solvency ratios
for Heiwado Co Ltd.

Provide D/E Ratio
for Heiwado Co Ltd.

Provide D/A Ratio
for Heiwado Co Ltd.

Provide Interest Coverage Ratio
for Heiwado Co Ltd.

Provide Altman Z-Score Ratio
for Heiwado Co Ltd.

Provide Quick Ratio
for Heiwado Co Ltd.

Provide Current Ratio
for Heiwado Co Ltd.

Provide Cash Ratio
for Heiwado Co Ltd.

What is the historical Revenue growth
over the last 5 years for Heiwado Co Ltd?

What is the historical Net Income growth
over the last 5 years for Heiwado Co Ltd?

What is the current Free Cash Flow
of Heiwado Co Ltd?

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

Financials

Balance Sheet Decomposition
Heiwado Co Ltd

Current Assets 68.4B
Cash & Short-Term Investments 33.1B
Receivables 10.1B
Other Current Assets 25.2B
Non-Current Assets 241B
Long-Term Investments 4.5B
PP&E 200.8B
Intangibles 10B
Other Non-Current Assets 25.8B
Current Liabilities 89.3B
Accounts Payable 41.7B
Accrued Liabilities 2.7B
Other Current Liabilities 45B
Non-Current Liabilities 33.9B
Long-Term Debt 10.8B
Other Non-Current Liabilities 23.1B
Efficiency

Earnings Waterfall
Heiwado Co Ltd

Revenue
425.4B JPY
Cost of Revenue
-270.5B JPY
Gross Profit
154.9B JPY
Operating Expenses
-141.6B JPY
Operating Income
13.3B JPY
Other Expenses
-6.5B JPY
Net Income
6.8B JPY

Free Cash Flow Analysis
Heiwado Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
47/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

Heiwado Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
Long-Term Solvency
75/100
Solvency
Score

Heiwado Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Heiwado Co Ltd

Wall Street analysts forecast Heiwado Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Heiwado Co Ltd is 2 346 JPY with a low forecast of 2 323 JPY and a high forecast of 2 415 JPY.

Lowest
Price Target
2 323 JPY
3% Downside
Average
Price Target
2 346 JPY
2% Downside
Highest
Price Target
2 415 JPY
0% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Heiwado Co Ltd

1M 1M
+19%
6M 6M
0%
1Y 1Y
+18%
3Y 3Y
+8%
5Y 5Y
+26%
10Y 10Y
+93%
Annual Price Range
2 403
52w Low
1 943
52w High
2 645
Price Metrics
Average Annual Return 2.23%
Standard Deviation of Annual Returns 7.7%
Max Drawdown -33%
Shares Statistics
Market Capitalization 111.6B JPY
Shares Outstanding 46 448 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Heiwado Co Ltd Logo
Heiwado Co Ltd

Country

Japan

Industry

Retail

Market Cap

111.6B JPY

Dividend Yield

2.47%

Description

HEIWADO CO., LTD. engages in retail business. The company is headquartered in Hikone-Shi, Shiga-Ken. The company has three segments. The Retail segment is engaged in sales of food products, clothing products, and daily goods. The Retail Peripheral segment involves rental of stores, management of commercial infrastructure and maintenance of buildings. The Others segment is engaged in management of suburban restaurants, family restaurants, amusements, bowling alleys, as well as development, sales and maintenance of real estate.

Contact

SHIGA-KEN
Hikone-shi
1, Nishiima-cho
+81749269534.0
http://www.heiwado.jp/

IPO

1981-10-01

Employees

5 442

Officers

President, CEO & Chairman
Mr. Masatsugu Hiramatsu
GM of Administration Division, VP, Executive Officer, COO & Director
Mr. Kohei Natsuhara
Senior Mng. Exec. Officer, GM of Sales Div., GM of Product Div. & DIrector
Mr. Yohei Natsuhara
Senior Managing Executive Officer, GM of Development Headquarters & Director
Mr. Shigeki Kosugi
Senior Executive Officer & Director
Mr. Yoshimichi Hiratsuka

See Also

Discover More
What is the Intrinsic Value of one Heiwado Co Ltd stock?

The intrinsic value of one Heiwado Co Ltd stock under the Base Case scenario is 4 332.65 JPY.

Is Heiwado Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 403 JPY, Heiwado Co Ltd is Undervalued by 45%.