Valuation Heiwa Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
2,178.00 ^JPY	+1.40%		+2.69%	+7.24%

05-13	Heiwa Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-13	Heiwa Corporation Announces Resignation of Katsuya Minei as President	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	179,707	259,296	197,847	231,183	184,235	211,851	-	-
Change	-	44.29%	-23.7%	16.85%	-20.31%	14.99%	-	-
Enterprise Value (EV)	225,302	298,351	244,833	767,361	716,475	211,851	211,851	211,851
Change	-	32.42%	-17.94%	213.42%	-6.63%	-70.43%	0%	0%
P/E	81.9x	12.5x	11.9x	17.7x	15.8x	11.4x	9.59x	8.6x
PBR	0.83x	1.12x	0.83x	0.95x	0.74x	0.82x	0.77x	0.73x
PEG	-	0x	-0.6x	-0.8x	-1.5x	0.2x	0.5x	0.7x
Capitalization / Revenue	1.48x	1.82x	1.45x	1.58x	0.71x	0.75x	0.72x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.72x	0.69x
EV / EBITDA	0x	0x	-	0x	0x	2.53x	2.35x	2.24x
EV / EBIT	0x	0x	0x	0x	0x	4.17x	3.76x	3.51x
EV / FCF	0x	0x	-0x	0x	-0x	14.2x	6.38x	5.93x
FCF Yield	12.5%	4%	-0.7%	2.34%	-2.86%	7.06%	15.7%	16.9%
Dividend per Share ²	80	80	80	80	80	80	80	80
Rate of return	4.39%	3.04%	3.99%	3.41%	4.28%	3.72%	3.72%	3.72%
EPS ²	22.24	209.7	168.4	132.5	118.3	188.6	224	249.9
Distribution rate	360%	38.1%	47.5%	60.4%	67.6%	42.4%	35.7%	32%
Net sales ¹	121,558	142,290	136,381	145,867	258,107	283,500	296,000	307,750
EBITDA ¹	20,317	35,706	-	36,756	66,752	83,790	90,240	94,540
EBIT ¹	10,235	26,905	23,430	27,690	43,423	50,800	56,350	60,400
Net income ¹	2,193	20,685	16,611	13,064	11,670	18,600	22,100	24,650
Net Debt	45,595	39,055	46,986	536,178	532,240	-	-	-
Reference price ²	1,822.00	2,629.00	2,006.00	2,344.00	1,868.00	2,148.00	2,148.00	2,148.00
Nbr of stocks (in thousands)	98,632	98,629	98,627	98,627	98,627	98,627	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/14/25	5/13/26	-	-	-