Subscribe

Heiwa Real Estate Co., Ltd. (8803.T)

JPY2,353.00 +13.00 (+0.56%)
JP JPX Real Estate Real Estate - Diversified
Address 1-10, Nihonbashi Kabuto-cho 103-8222
Tokyo, JP
CEO Kiyoyuki Tsuchimoto
IPO 2000-01-04
ISIN JP3834800009

Explore sections of this company profile

Description

Heiwa Real Estate Co., Ltd. is a Japanese firm primarily involved in the real estate sector, operating through two main divisions: its Building Business and Asset Management Business. The company's property activities encompass the development, leasing, management, and sale of a varied portfolio, including facilities for stock exchanges, corporate offices, commercial centers, and residential properties. Furthermore, it offers comprehensive property management and real estate brokerage services. Established in 1947, the company maintains its headquarters in Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,353.00 +13.00 (+0.56%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
190.2K
Beta
0.17
Float Shares
34.26M
Free Float %
51.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.93% -0.37% -2.05% -0.97% +5.91% +9.03% +8.40% +24.28% +25.72% +261.87% +308.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,353.00
Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.74
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Diversified: +7.3%
    +20.9% Q1'26: +19.5% (vs Q1'25)
  • EPS growth Real Estate - Diversified: +24.5%
    +17.0% Q1'26: +5.7% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Diversified: +20.5%
    +24.8% Q1'26: -26.5% (vs Q1'25)
  • EBIT margin Real Estate - Diversified: +35.8%
    +36.3% Q1'26: +41.1% (vs Q1'25)
  • ROIC Real Estate - Diversified: +3.0%
    +3.6% Q1'26: +6.0% (vs Q1'25)
  • Share dilution Real Estate - Diversified: +0.0%
    -1.4% Q1'26: -0.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Diversified: 3.57×
    14.34× Q1'26: 7.41× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.20) × ERP
WACC = 38% × Ke + 62% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 2,353.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Revenue
34.35B
est: 27.95B (+22.9%)
37.01B
est: 36.00B (+2.8%)
41.75B
est: 41.50B (+0.6%)
32.70B
est: 36.00B (-9.2%)
39.48B
est: 38.82B (+1.7%)
46.64B
est: 46.98B (-0.7%)
35.05B
est: 35.33B (-0.8%)
57.82B
est: 57.19B (+1.1%)
44.52B
est: 42.00B (+6.0%)
44.43B
est: 39.98B (+11.1%)
42.08B
est: 41.59B (+1.2%)
49.76B
48.87B – 50.60B
+19.6% YoY
55.54B
54.21B – 57.11B
+11.6% YoY
56.70B
53.81B – 60.10B
+2.1% YoY
58.52B
57.11B – 60.16B
+3.2% YoY
EBITDA
11.79B
est: 11.28B (+4.5%)
13.29B
est: 14.53B (-8.5%)
12.69B
est: 16.75B (-24.2%)
13.82B
est: 14.53B (-4.9%)
15.79B
est: 15.66B (+0.8%)
16.11B
est: 18.96B (-15.0%)
16.68B
est: 14.26B (+17.0%)
19.43B
est: 23.08B (-15.8%)
20.46B
est: 16.95B (+20.7%)
19.91B
est: 16.66B (+19.5%)
20.06B
est: 17.33B (+15.7%)
20.73B
20.36B – 21.08B
+19.6% YoY
23.14B
22.59B – 23.79B
+11.6% YoY
23.63B
22.42B – 25.04B
+2.1% YoY
24.38B
23.79B – 25.07B
+3.2% YoY
EBIT
6.73B
est: 7.76B (-13.3%)
8.23B
est: 9.99B (-17.6%)
7.81B
est: 11.52B (-32.2%)
9.16B
est: 9.99B (-8.3%)
11.02B
est: 10.77B (+2.3%)
11.29B
est: 13.04B (-13.4%)
11.60B
est: 9.81B (+18.3%)
14.01B
est: 15.87B (-11.7%)
14.80B
est: 11.66B (+26.9%)
14.12B
est: 12.77B (+10.6%)
14.38B
est: 13.29B (+8.2%)
15.89B
15.61B – 16.16B
+19.6% YoY
17.74B
17.32B – 18.24B
+11.6% YoY
18.11B
17.19B – 19.20B
+2.1% YoY
18.69B
18.24B – 19.22B
+3.2% YoY
Net Income
2.50B
est: 1.53B (+63.6%)
4.41B
est: 1.48B (+198.5%)
4.51B
est: 1.80B (+150.8%)
5.29B
est: 2.12B (+149.8%)
6.17B
est: 2.55B (+141.8%)
7.05B
est: 2.87B (+145.1%)
7.12B
est: 3.05B (+133.5%)
8.71B
est: 3.87B (+125.0%)
9.14B
est: 4.17B (+119.1%)
8.45B
est: 10.40B (-18.8%)
9.57B
est: 9.27B (+3.2%)
10.56B
10.20B – 10.92B
+14.0% YoY
11.50B
10.87B – 11.63B
+8.9% YoY
10.02B
8.07B – 11.19B
-12.9% YoY
9.62B
8.17B – 11.43B
-4.0% YoY
SGA
est: 1.07B (-100.0%)
est: 1.38B (-100.0%)
est: 1.59B (-100.0%)
est: 1.38B (-100.0%)
est: 1.49B (-100.0%)
est: 1.80B (-100.0%)
est: 1.36B (-100.0%)
est: 2.20B (-100.0%)
est: 1.61B (-100.0%)
— – —
— – —
— – —
— – —
EPS
62.53
est: 45.14 (+38.5%)
110.50
est: 43.70 (+152.9%)
113.17
est: 53.28 (+112.4%)
132.57
est: 62.65 (+111.6%)
158.73
est: 75.57 (+110.1%)
184.82
est: 85.08 (+117.2%)
94.87
est: 90.20 (+5.2%)
118.37
est: 114.48 (+3.4%)
127.14
est: 123.43 (+3.0%)
118.07
est: 155.72 (-24.2%)
141.54
est: 138.72 (+2.0%)
158.11
153.17 – 163.90
+14.0% YoY
168.47
163.21 – 174.64
+6.6% YoY
152.38
121.10 – 168.03
-9.6% YoY
147.10
122.60 – 171.60
-3.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-11 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-08 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-01 B+ 3/5 1/5 4/5 4/5 3/5 3/5 3/5
2026-04-30 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-27 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-24 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-23 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-22 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-21 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-20 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-17 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-16 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-14.00B
OE per share TTM
-191.81
Owner's Yield
-8.53%
Maintenance CapEx ratio
249.35%
Maint CapEx / Avg PPE
568.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 92 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares Asia Property Yield UCITS ETF AYEP.DE 0.18% 44.8K 0.59%
2 iShares Asia Property Yield UCITS ETF IDAR.L 0.18% 353.8K 0.59%
3 WisdomTree Japan SmallCap Dividend Fund DFJ 0.15% 569.5K 0.58%
4 iShares International Small-Cap Equity Factor ETF ISCF 0.10% 633.2K 0.24%
5 iShares International Developed Real Estate ETF IFGL 0.08% 68.5K 0.48%
6 State Street SPDR S&P International Small Cap ETF GWX 0.08% 706.8K 0.40%
7 Xtrackers International Real Estate ETF HAUZ 0.07% 758.5K 0.10%
8 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.07% 2.52M 0.12%
9 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.05% 225.5K 0.48%
10 WisdomTree International SmallCap Dividend Fund DLS 0.05% 508.3K 0.58%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
72.36M
Shares Outstanding
66.40M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akehiko Tomita Senior Managing Executive Officer & Director
Ichiro Wagatsuma Senior Managing Officer
Kiichi Kikuchi Managing Officer and General Manager of General Affairs Department & Legal Office
Kiyoyuki Tsuchimoto Chief Executive Officer, Chairman, President & Representative Executive Officer male
Naoyuki Matsumoto Senior Managing Officer & GM of Finance Department
Nobuhiro Seo Managing Executive Officer
Shosaku Shimomura Managing Officer male
Takahisa Aoyama Managing Executive Officer & Director male
Tomoharu Nakao Senior Managing Executive Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits