
Heiwa Real Estate Co., Ltd.
TSE:8803.T
2178 (JPY) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 25,240 | 20,416 | 20,908 | 23,211 | 29,685 | 15,766 | 9,810 | 12,884 | 19,217 | 10,983 | 9,046 | 11,152 | 22,035 | 21,570 | 19,921 | 16,066 | 22,267 | 3,184 | 3,157 | 2,559 | 1,296 | 9,201 | 7,921 | 1,606 | 654 |
Short Term Investments
| 1,273 | 8,005 | 6,999 | 5,014 | 16 | 13,002 | 3,128 | 409 | 19 | 4,503 | 2,306 | 11,860 | 12,077 | 24,698 | 20,899 | 25,395 | 18,622 | 2,568 | 1,037 | 768 | 841 | 6,058 | 7,905 | 4,467 | 3,877 |
Cash and Short Term Investments
| 26,513 | 28,421 | 27,907 | 28,225 | 29,701 | 28,768 | 12,938 | 13,293 | 19,236 | 15,486 | 11,352 | 23,012 | 34,112 | 46,268 | 40,820 | 41,461 | 40,889 | 5,752 | 4,194 | 3,327 | 2,137 | 15,259 | 15,826 | 6,073 | 4,531 |
Net Receivables
| 2,291 | 2,114 | 2,970 | 3,408 | 3,291 | 1,604 | 1,563 | 1,381 | 1,987 | 1,481 | 891 | 2,634 | 2,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 21,212 | 14,451 | 19,874 | 31,096 | 25,446 | 38,416 | 14,535 | 16,444 | 15,374 | 17,035 | 18,107 | 19,995 | 19,635 | 24,260 | 27,466 | 39,000 | 48,467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -28,804 | 1,510 | 1,302 | 2,041 | 3,854 | 3,195 | 3,349 | 2,809 | 1,265 | 667 | 2,256 | 2,073 | 2,941 | 475 | 732 | 2,110 | 549 | 22,898 | 1,565 | 14,798 | 10,721 | 7,355 | 12,080 | 15,226 | 12,583 |
Total Current Assets
| 0 | 53,257 | 46,630 | 53,548 | 67,942 | 59,013 | 56,266 | 32,018 | 38,932 | 33,008 | 31,534 | 45,826 | 59,923 | 70,235 | 68,559 | 75,888 | 82,023 | 78,628 | 29,981 | 18,125 | 12,858 | 22,614 | 27,906 | 21,299 | 17,114 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 282,350 | 275,522 | 279,526 | 249,379 | 238,737 | 222,347 | 214,124 | 208,492 | 210,092 | 215,616 | 218,408 | 209,197 | 214,770 | 215,476 | 204,027 | 204,267 | 219,691 | 202,202 | 165,684 | 151,369 | 142,691 | 139,754 | 129,393 | 118,490 | 120,011 |
Goodwill
| 0 | 645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 103 | 283 | 298 | 401 | 191 | 39 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 30,675 | 30,658 | 28,811 | 26,716 | 22,625 | 22,681 | 23,378 | 9,822 | 9,820 | 9,574 | 9,588 | 9,614 | 4,653 | 4,672 | 5,792 | 5,755 | 5,739 | 3,766 | 3,770 | 3,739 | 3,731 | 3,650 | 4,177 | 4,687 |
Goodwill and Intangible Assets
| 31,164 | 31,320 | 30,658 | 28,811 | 26,716 | 22,625 | 22,681 | 23,378 | 9,822 | 9,820 | 9,602 | 9,691 | 9,897 | 4,951 | 5,073 | 5,983 | 5,794 | 5,787 | 3,766 | 3,770 | 3,739 | 3,731 | 3,650 | 4,177 | 4,687 |
Long Term Investments
| 0 | 45,248 | 40,978 | 44,145 | 47,577 | 35,126 | 42,005 | 34,140 | 29,714 | 26,358 | 31,116 | 15,670 | 11,901 | -12,674 | -8,691 | -14,689 | -12,149 | 9,395 | 12,830 | 12,443 | 12,429 | 955 | -2,655 | -1,710 | -2,310 |
Tax Assets
| 243 | 250 | 226 | 156 | 155 | 189 | 184 | 166 | 177 | 197 | 220 | 261 | 282 | 2,676 | 3,418 | 3,777 | 1,096 | 652 | 73 | 60 | 65 | 6,058 | 7,905 | 4,619 | 4,029 |
Other Non-Current Assets
| -313,757 | 382 | 313 | 169 | 222 | 241 | 308 | 4,598 | 4,285 | 9,019 | 6,855 | 16,185 | 16,319 | 28,300 | 23,672 | 28,230 | 20,984 | 2,064 | 964 | 709 | 778 | 2 | 1 | -41 | 67 |
Total Non-Current Assets
| 0 | 352,722 | 351,701 | 322,660 | 313,407 | 280,528 | 279,302 | 270,774 | 254,090 | 261,010 | 266,201 | 251,004 | 253,169 | 238,729 | 227,499 | 227,568 | 235,416 | 220,100 | 183,317 | 168,351 | 159,702 | 150,500 | 138,294 | 125,535 | 126,484 |
Total Assets
| 419,541 | 405,979 | 398,333 | 376,210 | 381,353 | 339,545 | 335,572 | 302,795 | 293,025 | 294,021 | 297,736 | 296,834 | 313,096 | 308,964 | 296,058 | 303,456 | 317,439 | 298,728 | 213,298 | 186,476 | 172,560 | 173,114 | 166,200 | 146,834 | 143,598 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 0 | 1,923 | 5,727 | 3,367 | 1,818 | 2,236 | 1,409 | 1,698 | 2,090 | 2,451 | 2,873 | 1,661 | 1,690 | 2,439 | 1,269 | 1,487 | 2,673 | 3,492 | 1,382 | 1,741 | 732 | 1,296 | 561 | 443 | 153 |
Short Term Debt
| 23,754 | 21,105 | 19,525 | 17,440 | 37,388 | 9,872 | 29,189 | 19,980 | 29,400 | 52,772 | 35,746 | 45,417 | 53,714 | 69,465 | 50,229 | 73,588 | 70,514 | 31,760 | 31,229 | 10,520 | 28,719 | 25,287 | 13,549 | 21,180 | 15,660 |
Tax Payables
| 0 | 3,412 | 3,260 | 3,396 | 414 | 3,906 | 656 | 1,212 | 2,348 | 1,042 | 684 | 919 | 491 | 267 | 713 | 134 | 1,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 3,650 | 3,764 | 714 | 4,206 | 978 | 1,566 | 2,592 | 1,284 | 911 | 1,132 | 698 | 467 | 926 | 344 | 2,128 | 0 | 2,592 | 3,685 | 435 | 2,059 | 249 | 1,636 | 1,345 |
Other Current Liabilities
| -23,754 | 2,612 | -1,269 | -1,021 | 1,343 | -2,175 | 1,080 | 631 | -701 | 825 | 1,490 | 1,420 | 4,437 | 2,513 | 3,043 | 2,407 | 2,677 | 4,343 | 15,101 | 21,218 | 22,519 | 2,696 | 10,197 | 5,701 | 25,216 |
Total Current Liabilities
| 0 | 29,052 | 34,543 | 30,710 | 42,391 | 22,251 | 34,290 | 26,653 | 38,321 | 59,658 | 42,615 | 51,681 | 60,332 | 74,684 | 55,254 | 77,616 | 77,739 | 39,595 | 47,712 | 37,164 | 52,405 | 31,338 | 24,556 | 28,960 | 42,374 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 221,925 | 201,567 | 198,869 | 181,032 | 173,624 | 168,899 | 154,506 | 134,239 | 125,058 | 106,177 | 125,832 | 123,786 | 133,187 | 127,618 | 136,129 | 135,284 | 139,778 | 78,850 | 30,085 | 27,785 | 13,264 | 30,028 | 40,842 | 31,810 | 33,190 |
Deferred Revenue Non-Current
| 0 | 0 | 5,907 | 4,889 | 4,824 | 4,975 | 911 | 957 | 665 | 713 | 687 | 827 | 921 | 902 | 935 | 812 | 1,072 | 445 | 276 | 344 | 439 | 444 | 544 | 524 | 574 |
Deferred Tax Liabilities Non-Current
| 14,701 | 16,652 | 16,163 | 17,783 | 19,041 | 13,927 | 15,528 | 15,397 | 11,251 | 12,295 | 13,873 | 12,253 | 12,348 | 9,069 | 10,285 | 10,211 | 6,277 | 6,220 | 5,255 | 5,080 | 4,366 | 2,277 | 2,156 | 963 | 1,274 |
Other Non-Current Liabilities
| -236,626 | 33,064 | 23,529 | 22,519 | 22,835 | 22,193 | 21,264 | 20,650 | 20,208 | 20,353 | 22,432 | 22,300 | 22,308 | 21,194 | 20,445 | 20,769 | 21,975 | 103,164 | 56,633 | 53,914 | 59,918 | 69,457 | 60,274 | 48,524 | 30,618 |
Total Non-Current Liabilities
| 0 | 251,283 | 244,468 | 226,223 | 220,324 | 209,994 | 192,209 | 171,243 | 157,182 | 139,538 | 162,824 | 159,166 | 168,764 | 158,783 | 167,794 | 167,076 | 169,102 | 188,679 | 92,249 | 87,123 | 77,987 | 102,206 | 103,816 | 81,821 | 65,656 |
Total Liabilities
| 301,537 | 280,329 | 279,011 | 256,933 | 262,715 | 232,245 | 226,499 | 197,896 | 195,503 | 199,196 | 205,439 | 210,847 | 229,096 | 233,467 | 223,048 | 244,692 | 246,841 | 228,274 | 139,961 | 124,287 | 130,392 | 133,544 | 128,372 | 110,781 | 108,030 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 87,513 | 84,164 | 81,456 | 78,721 | 76,847 | 34,063 | 29,972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 15,797 | 15,797 | 15,238 | 59,540 | 14,086 | 5,814 | 5,814 | 5,814 | 5,814 | 5,814 |
Retained Earnings
| 64,580 | 61,012 | 56,298 | 50,258 | 44,740 | 39,996 | 38,665 | 34,063 | 29,972 | 26,548 | 23,168 | 21,288 | 19,305 | 17,120 | 15,992 | 14,263 | 30,046 | 30,897 | 13,162 | 28,739 | 26,751 | 27,273 | 25,789 | 23,558 | 23,020 |
Accumulated Other Comprehensive Income/Loss
| 15,319 | 33,409 | 31,809 | 35,113 | 37,182 | 28,579 | 32,226 | 104,900 | 97,524 | 27,477 | 28,321 | 23,884 | 23,541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 16,608 | 9,732 | 9,723 | 12,414 | 15,224 | 17,233 | 16,690 | 19,294 | 19,303 | 19,308 | 19,316 | 19,325 | 19,337 | 19,341 | 19,342 | 13,652 | 13,659 | 13,124 | 20,353 | 12,115 | 3,980 | 6,483 | 6,225 | 6,681 | 6,734 |
Total Shareholders Equity
| 117,999 | 125,650 | 119,322 | 119,277 | 118,638 | 107,300 | 109,073 | 104,899 | 97,522 | 94,825 | 92,297 | 85,987 | 83,674 | 75,007 | 72,480 | 58,359 | 67,662 | 67,427 | 67,014 | 62,100 | 42,094 | 39,570 | 37,828 | 36,053 | 35,568 |
Total Equity
| 117,999 | 125,650 | 317,282 | 295,664 | 302,979 | 265,024 | 280,308 | 246,968 | 234,576 | 94,825 | 92,297 | 85,987 | 84,000 | 75,497 | 73,010 | 58,764 | 70,598 | 70,454 | 73,337 | 62,144 | 42,130 | 39,570 | 37,828 | 36,053 | 35,568 |
Total Liabilities & Shareholders Equity
| 419,541 | 405,979 | 398,333 | 376,210 | 381,353 | 339,545 | 335,572 | 302,795 | 293,025 | 294,021 | 297,736 | 296,834 | 313,096 | 308,964 | 296,058 | 303,456 | 317,439 | 298,728 | 213,298 | 186,431 | 172,522 | 173,114 | 166,200 | 146,834 | 143,598 |