Heiwa Real Estate Co., Ltd. (TYO:8803)
Japan · Delayed Price · Currency is JPY 2,413.00
+1.00 (0.04%)
Jul 30, 2026, 3:30 PM JST
Heiwa Real Estate Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 12,434 | 12,409 | 13,260 | 12,544 |
Depreciation & Amortization | 5,730 | 5,835 | 5,724 | 5,474 |
Loss (Gain) From Sale of Assets | 16 | 86 | 169 | -293 |
Loss (Gain) From Sale of Investments | -799 | -1,034 | -3,543 | -761 |
Other Operating Activities | -3,440 | -4,948 | -5,312 | -1,080 |
Change in Accounts Receivable | -797 | 328 | 440 | -115 |
Change in Inventory | 3,584 | 6,273 | 11,012 | 18,578 |
Change in Accounts Payable | -1,720 | 952 | 490 | 293 |
Change in Other Net Operating Assets | 1,040 | -317 | 1,712 | -451 |
Operating Cash Flow | 16,048 | 19,584 | 23,952 | 34,189 |
Operating Cash Flow Growth | -18.06% | -18.24% | -29.94% | 312.31% |
Investing Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -23,717 | -18,190 | -38,239 | -18,218 |
Sale of Property, Plant & Equipment | - | - | - | 984 |
Sale (Purchase) of Intangibles | -900 | -74 | -2,374 | -2,156 |
Investment in Securities | 1,136 | 526 | 1,843 | -630 |
Other Investing Activities | -1,358 | -1,618 | -1,480 | -685 |
Investing Cash Flow | -24,839 | -19,356 | -40,250 | -20,705 |
Financing Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Long-Term Debt Issued | 43,639 | 23,327 | 37,650 | 25,010 |
Total Debt Issued | 43,639 | 23,327 | 37,650 | 25,010 |
Short-Term Debt Repaid | - | -3,000 | - | -5,450 |
Long-Term Debt Repaid | -20,632 | -19,698 | -17,840 | -29,050 |
Total Debt Repaid | -20,632 | -22,698 | -17,840 | -34,500 |
Net Debt Issued (Repaid) | 23,007 | 629 | 19,810 | -9,490 |
Repurchase of Common Stock | -9,058 | -14 | -2,704 | -2,820 |
Common Dividends Paid | -5,974 | -4,012 | -3,761 | -3,176 |
Other Financing Activities | -259 | 3,677 | 649 | -4 |
Financing Cash Flow | 7,716 | 280 | 13,994 | -15,490 |
Net Cash Flow
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Miscellaneous Cash Flow Adjustments | 1 | - | 1 | 532 |
Net Cash Flow | -1,074 | 508 | -2,303 | -1,474 |
Free Cash Flow
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | -7,669 | 1,394 | -14,287 | 15,971 |
Free Cash Flow Growth | - | - | - | - |
Free Cash Flow Margin | -18.23% | 3.14% | -32.09% | 27.62% |
Free Cash Flow Per Share | -113.48 | 19.48 | -198.79 | 217.18 |
Levered Free Cash Flow | -21,007 | -14,895 | -20,646 | 10,201 |
Unlevered Free Cash Flow | -19,793 | -13,824 | -19,686 | 11,120 |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 1,864 | 1,650 | 1,457 | 1,407 |
Cash Income Tax Paid | 3,467 | 4,984 | 5,315 | 1,088 |
Change in Working Capital | 2,107 | 7,236 | 13,654 | 18,305 |