Stock 8966 HEIWA REAL ESTATE REIT, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Heiwa Real Estate REIT, Inc.

Equities

8966

JP3046220004

Diversified REITs

Market Closed - Japan Exchange
Other stock markets
 07:00:00 10/05/2024 BST 		5-day change 1st Jan Change
141,400 JPY -0.84% Intraday chart for Heiwa Real Estate REIT, Inc. -0.21% +5.05%
03-25 Heiwa Real Estate REIT, Inc. agreed to acquire HF HIKIFUNE RESIDENCE for ¥1.4 billion. CI
03-25 An undisclosed buyer agreed to acquire Hf Nihonbashi Hamacho Building from Heiwa Real Estate REIT, Inc. for ¥3.5 billion. CI

Valuation

Fiscal Period: November 2020 2023 2026
Capitalization 1 116,792 155,701 162,601
Enterprise Value (EV) 1 116,792 155,701 162,601
P/E ratio - - 27.1 x
Yield - - 4.74%
Capitalization / Revenue - - 10.4 x
EV / Revenue - - 10.4 x
EV / EBITDA - - -
EV / FCF - - -
FCF Yield - - -
Price to Book 1.24 x 1.34 x -
Nbr of stocks (in thousands) 1,000 1,150 1,150
Reference price 2 116,800 135,400 141,400
Announcement Date 15/07/20 14/07/23 -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: November 2026
Net sales 1 15,638
EBITDA -
EBIT 1 7,120
Operating Margin 45.53%
Earnings before Tax (EBT) 1 6,002
Net income 1 6,001
Net margin 38.37%
EPS 2 5,218
Free Cash Flow -
FCF margin -
FCF Conversion (EBITDA) -
FCF Conversion (Net income) -
Dividend per Share 2 6,700
Announcement Date -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: November 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 6,328 6,588 7,072 6,731 6,876 7,323 7,836 8,050 8,657 8,704 8,711 - 7,820 7,833
EBITDA 1 3,911 4,175 4,629 4,265 - - 4,998 5,007 5,534 5,076 4,974 4,574 - -
EBIT 1 2,968 3,206 3,677 3,309 3,362 3,610 4,018 4,015 4,496 4,405 4,334 - 3,580 3,561
Operating Margin 46.89% 48.66% 52% 49.16% 48.89% 49.29% 51.28% 49.88% 51.93% 50.61% 49.75% - 45.78% 45.46%
Earnings before Tax (EBT) 1 2,507 2,788 3,276 2,917 2,972 3,194 3,566 3,559 3,996 3,859 3,737 - 3,015 2,979
Net income 1 2,506 2,788 3,276 2,916 2,972 3,193 3,566 3,559 3,995 3,858 3,736 - 3,014 2,979
Net margin 39.61% 42.32% 46.32% 43.33% 43.22% 43.61% 45.51% 44.21% 46.15% 44.32% 42.89% - 38.54% 38.03%
EPS 2 2,469 2,747 3,254 2,916 2,816 3,024 3,201 3,195 3,474 3,355 3,249 - 2,621 2,590
Dividend per Share 2 2,500 2,550 2,680 2,800 2,890 3,050 3,130 3,160 3,300 3,356 3,364 3,386 3,350 3,350
Announcement Date 16/01/20 15/07/20 20/01/21 20/07/21 18/01/22 14/07/22 18/01/23 14/07/23 18/01/24 - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: November 2020 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - - - - -
ROA (Net income/ Total Assets) - - - - -
Assets - - - - -
Book Value Per Share 94,570 101,291 - - -
Cash Flow per Share - - - - -
Capex 1 - - 19,189 1,311 1,410
Capex / Sales - - - - 9.02%
Announcement Date 15/07/20 14/07/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Diversified REITs

1st Jan change Capi.
HEIWA REAL ESTATE REIT, INC. Stock Heiwa Real Estate REIT, Inc.
+5.05% 1.04B
W. P. CAREY INC. Stock W. P. Carey Inc.
-9.91% 12.78B
GECINA Stock Gecina
-9.17% 7.96B
LAND SECURITIES GROUP PLC Stock Land Securities Group Plc
-5.15% 5.61B
MIRVAC GROUP Stock Mirvac Group
0.00% 5.45B
THE GPT GROUP Stock The GPT Group
-7.76% 5.41B
ESSENTIAL PROPERTIES REALTY TRUST, INC. Stock Essential Properties Realty Trust, Inc.
+6.22% 4.76B
BRITISH LAND COMPANY PLC Stock British Land Company PLC
+2.00% 4.73B
NOMURA REAL ESTATE MASTER FUND, INC. Stock Nomura Real Estate Master Fund, Inc.
-6.30% 4.68B
DAIWA HOUSE REIT INVESTMENT CORPORATION Stock Daiwa House REIT Investment Corporation
+4.85% 3.92B
Diversified REITs
  1. Stock Market
  2. Equities
  3. 8966 Stock
  4. Financials Heiwa Real Estate REIT, Inc.