Heiwa Real Estate Ratios and Metrics

Market cap in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 26, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	160,659	156,929	146,023	135,450	144,779	128,496
Market Cap Growth	3.70%	7.47%	7.81%	-6.44%	12.67%	21.40%
Enterprise Value	394,305	370,940	340,322	328,314	319,559	309,488
Last Close Price	2413.00	2314.57	1935.32	1722.85	1752.20	1494.62
PE Ratio	14.92	16.41	17.28	14.82	16.63	18.05
Forward PE	15.01	16.62	16.85	15.14	16.45	17.62
PS Ratio	3.35	3.73	3.29	3.04	2.50	3.67
PB Ratio	1.29	1.33	1.16	1.14	1.21	1.08
P/TBV Ratio	1.72	1.81	1.55	1.53	1.60	1.40
P/FCF Ratio	-	-	104.75	-	9.07	-
P/OCF Ratio	-	9.78	7.46	5.66	4.24	15.50
EV/Sales Ratio	8.23	8.82	7.66	7.37	5.53	8.83
EV/EBITDA Ratio	19.69	19.60	18.05	19.89	17.67	18.92
EV/EBIT Ratio	27.43	28.11	26.13	30.44	25.33	27.56
EV/FCF Ratio	-	-	244.13	-	20.01	-
Debt / Equity Ratio	2.07	2.08	1.77	1.86	1.70	1.79
Debt / EBITDA Ratio	-	12.98	11.81	13.45	11.18	12.94
Debt / FCF Ratio	-	-	159.74	-	12.66	-
Net Debt / Equity Ratio	1.88	1.87	1.55	1.63	1.46	1.53
Net Debt / EBITDA Ratio	11.67	11.64	10.30	11.76	9.62	11.13
Net Debt / FCF Ratio	-	-28.73	139.35	-13.59	10.90	-9.78
Asset Turnover	0.11	0.10	0.11	0.12	0.15	0.10
Inventory Turnover	0.87	0.90	1.45	1.65	1.57	0.70
Quick Ratio	0.67	0.89	1.07	0.89	1.03	0.78
Current Ratio	1.80	1.85	1.83	1.35	1.74	1.60
Return on Equity (ROE)	9.04%	7.85%	6.90%	7.66%	7.32%	6.30%
Return on Assets (ROA)	2.13%	2.00%	2.02%	1.74%	2.08%	1.95%
Return on Invested Capital (ROIC)	4.04%	3.08%	2.80%	2.45%	2.95%	2.78%
Return on Capital Employed (ROCE)	3.60%	3.40%	3.50%	3.00%	3.70%	3.30%
Earnings Yield	6.72%	6.09%	5.79%	6.75%	6.01%	5.54%
FCF Yield	-	-4.89%	0.95%	-10.55%	11.03%	-14.48%
Dividend Yield	3.89%	3.07%	3.00%	3.02%	2.71%	2.58%
Payout Ratio	-	62.46%	47.48%	41.16%	36.48%	33.24%
Buyback Yield / Dilution	0.45%	5.59%	0.40%	2.27%	1.99%	1.60%
Total Shareholder Return	4.35%	8.66%	3.40%	5.29%	4.70%	4.18%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.