Heiwa Real Estate Co Ltd
TSE:8803
Intrinsic Value
Heiwa Real Estate Co., Ltd. engages in leasing, management, and sale of real estate. [ Read More ]
The intrinsic value of one Heiwa Real Estate Co Ltd stock under the Base Case scenario is 4 949.24 JPY. Compared to the current market price of 4 030 JPY, Heiwa Real Estate Co Ltd is Undervalued by 19%.
Valuation Backtest
Heiwa Real Estate Co Ltd
Run backtest to discover the historical profit from buying and selling Heiwa Real Estate Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Heiwa Real Estate Co Ltd
| Current Assets | 41B |
| Cash & Short-Term Investments | 28.1B |
| Receivables | 2.4B |
| Other Current Assets | 10.5B |
| Non-Current Assets | 359.5B |
| Long-Term Investments | 34.8B |
| PP&E | 286.6B |
| Intangibles | 30.7B |
| Other Non-Current Assets | 7.5B |
| Current Liabilities | 30.9B |
| Accounts Payable | 896m |
| Short-Term Debt | 2.9B |
| Other Current Liabilities | 27.1B |
| Non-Current Liabilities | 247.1B |
| Long-Term Debt | 197.8B |
| Other Non-Current Liabilities | 49.3B |
Earnings Waterfall
Heiwa Real Estate Co Ltd
|
Revenue
|
48.1B
JPY
|
|
Cost of Revenue
|
-27.7B
JPY
|
|
Gross Profit
|
20.4B
JPY
|
|
Operating Expenses
|
-5.5B
JPY
|
|
Operating Income
|
14.9B
JPY
|
|
Other Expenses
|
-3.8B
JPY
|
|
Net Income
|
11.1B
JPY
|
Free Cash Flow Analysis
Heiwa Real Estate Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Heiwa Real Estate Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Heiwa Real Estate Co Ltd's profitability score is 49/100. 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 37/100. The higher the solvency score, the more solvent the company is.
Score
Heiwa Real Estate Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Heiwa Real Estate Co Ltd
According to Wall Street analysts, the average 1-year price target for Heiwa Real Estate Co Ltd is 4 175.63 JPY with a low forecast of 3 797.6 JPY and a high forecast of 4 814.25 JPY.
Shareholder Return
Price
Heiwa Real Estate Co Ltd
| Average Annual Return | 20.13% |
| Standard Deviation of Annual Returns | 26.53% |
| Max Drawdown | -15% |
| Market Capitalization | 145.7B JPY |
| Shares Outstanding | 35 959 400 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
The intrinsic value of one Heiwa Real Estate Co Ltd stock under the Base Case scenario is 4 949.24 JPY.
Compared to the current market price of 4 030 JPY, Heiwa Real Estate Co Ltd is Undervalued by 19%.
You don't have any saved screeners yet
