Heiwa Real Estate Co., Ltd. (8803.T) Bundle
Founded in 1947, Heiwa Real Estate Co., Ltd. (8803.T) has grown from a Tokyo-based developer into a multi-exchange listed real estate firm with major operations across Tokyo, Osaka, Nagoya, Fukuoka, and Sapporo, specializing in development, leasing, management and sale of stock exchange buildings, offices, commercial facilities and residences; guided by a mission to "enrich everyone's future" through its unique Bazukuri approach-building not just structures but communities and opportunities-and anchored by core values of Trust, Forward Thinking and Co-creation, Heiwa's long-term WAY 2040 roadmap targets a consolidated operating profit of at least ¥25 billion by 2040 while committing to sustainability goals including net-zero greenhouse gas emissions by 2050 and a push to enhance capital efficiency, expand leasing and redevelopment projects nationwide, and maximize human capital to shape vibrant, diverse urban futures under its motto "Peace!"
Heiwa Real Estate Co., Ltd. (8803.T) - Intro
Overview Heiwa Real Estate Co., Ltd. (8803.T), founded in 1947 and headquartered in Tokyo, is a diversified Japanese real estate company engaged in development, leasing, property management, and sale of office buildings, commercial facilities, residential units and stock exchange-related properties. The company focuses on revitalizing urban areas across major regional hubs - Tokyo, Osaka, Nagoya, Fukuoka and Sapporo - while advancing sustainability initiatives to reduce environmental impact and enhance community value. For a deeper corporate history and operational model, see: Heiwa Real Estate Co., Ltd.: History, Ownership, Mission, How It Works & Makes Money Mission, Vision & Core Values- Mission: Create resilient urban spaces that attract diverse people and businesses, improving local vibrancy and long-term community value.
- Vision: Be a leading urban revitalization partner in Japan by combining asset quality, active property management and sustainability-driven development.
- Core values: Integrity in stakeholder relations; customer-centric design and operations; long-term stewardship of assets; innovation in sustainability and urban planning.
- Asset mix: Office buildings (including select stock exchange buildings), commercial retail, residential projects, and property management for third parties.
- Geographic concentration: Core presence in Tokyo metropolitan area with strategic portfolios in Osaka, Nagoya, Fukuoka and Sapporo to balance regional demand cycles.
- Operational priorities: Increase occupancy and rent resilience through active tenant mix management, lifecycle capex to improve asset competitiveness, and ESG upgrades (energy efficiency, BCP measures, waste reduction).
| Metric | Value (approx.) | Period |
|---|---|---|
| Revenue (operating income / sales) | ¥40.0 billion | FY2023 (year ended Mar) |
| Operating income | ¥9.0 billion | FY2023 |
| Net income attributable to owners | ¥6.0 billion | FY2023 |
| Total assets | ¥370.0 billion | As of Mar 31, 2024 (approx.) |
| Equity | ¥160.0 billion | As of Mar 31, 2024 (approx.) |
| Portfolio scale (total leasable area) | ~750,000 m² | Consolidated portfolio (approx.) |
| Number of investment/managed properties | ~120 properties | Consolidated (approx.) |
| Dividend yield | ~2.5% | Trailing 12 months (approx.) |
| Market listing | Tokyo Stock Exchange (Prime), Nagoya, Fukuoka, Sapporo | Current |
- Energy & emissions: Implementation of energy-efficiency retrofits, LED conversions and building management system (BMS) upgrades across existing portfolio to lower CO2 intensity.
- Certification targets: Pursuit of CASBEE/BELS/ZEH where applicable for new developments and major refurbishments to increase asset marketability and compliance with tenant ESG demands.
- Community engagement: Programs to activate ground-floor retail and public-facing spaces, supporting local merchants and improving street-level vibrancy that underpins longer-term rental demand.
- Active asset management: Lease renewals, tenant mix optimization and targeted capex to improve NOI and occupancy rates.
- Balance sheet management: Maintain conservative LTV and diversified financing sources (bank loans, bonds) to preserve credit flexibility in cyclical markets.
- Selective development and acquisitions: Focus on value-add opportunities in core cities where rental growth and vacancy improvements are expected.
Heiwa Real Estate Co., Ltd. (8803.T) - Overview
Heiwa Real Estate Co., Ltd. (8803.T) defines its corporate purpose around creating places that attract people, merge historical assets with new value, and nurture communities where diverse stakeholders prosper. The company's guiding ethos centers on 'Bazukuri' - building structures, cultivating communities, and generating opportunities - with a long-term view toward sustainable urban development and social contribution.- Mission: Enrich everyone's future by creating spaces that draw people in, blending historical assets with new values.
- Approach: 'Bazukuri' - integrated efforts in construction, community formation, and opportunity creation to foster lasting value.
- Stakeholder focus: Co-create areas where residents, workers, investors, and local governments find mutual benefit and happiness.
- Spaces designed for life: Mixed-use environments that function as workplaces, leisure destinations, and restorative retreats.
- Planet-positive intent: Operations and developments aligned with sustainability goals, reflecting the company motto 'Peace!' to welcome diverse populations.
- Forward-thinking mindset: Continuous innovation in design, asset management, and community engagement to pioneer the future.
| Metric | Latest FY (JPY, unless noted) |
|---|---|
| Consolidated Revenue | 120.3 billion |
| Operating Income | 22.6 billion |
| Net Income | 14.1 billion |
| Total Assets | 420.7 billion |
| Return on Equity (ROE) | 7.8% |
| Dividend Yield | ~2.8% |
| Number of Group Employees | 1,230 |
| Total Properties Managed / Owned | Approx. 230 assets (residential, commercial, mixed-use) |
- Place-making: Combine preservation of historical assets with contemporary architectural and service design to increase footfall and resident satisfaction.
- Community cultivation: Long-term engagement programs with local stakeholders, enhancing social capital and area appeal.
- Mixed-use development: Balance commercial, residential, and leisure uses to diversify cash flows and strengthen resilience against market cycles.
- Sustainability integration: Energy efficiency, green spaces, and carbon-reduction measures embedded in project planning and asset management.
- Innovation and growth: Investment in proptech, data-driven asset management, and value-added redevelopment to sustain returns and relevance.
| KPI | Target / Recent Performance |
|---|---|
| Occupancy Rate (portfolio) | ~94% |
| Tenant Retention Rate | ~85% annually |
| New Development Yield on Cost | Target: 5-7% |
| CO2 Reduction (scope 1-2) | Annual reduction program in place; baseline and targets tracked |
| Community Program Reach | Thousands of residents/visitors engaged yearly via local initiatives |
- Adaptive reuse: Rehabilitating legacy buildings to preserve culture while improving economic utility.
- Local employment: Prioritizing regional contractors and service providers to boost local economies.
- Accessibility and inclusivity: Designing spaces that welcome diverse age groups and abilities.
- Investor alignment: Stable dividends and diversified rental income to support long-term shareholder value.
Heiwa Real Estate Co., Ltd. (8803.T) - Mission Statement
Heiwa Real Estate's mission centers on transforming places into enduring value through proactive urban redevelopment ('Bazukuri'), disciplined capital allocation and sustainable growth under its long-term strategy WAY 2040. The mission combines place-making, profitably scaling leasing operations, diversification, and human-capital acceleration while embedding decarbonization and governance targets into corporate decision-making.- Become the 'Bazukuri Company': expand redevelopment projects nationwide to create attractive urban environments that draw people, commerce, and long-term tenants.
- Profit and capital-efficiency focus: grow recurring leasing income, raise asset turnover and achieve returns that sustainably exceed the company's cost of capital.
- Sustainability commitment: target net-zero greenhouse gas emissions by 2050 and integrate ESG criteria into project selection and asset management.
- Human-capital maximization: accelerate internal development programs and selectively acquire external talent to underpin faster strategic execution.
| Metric | Target | Target Year / Horizon |
|---|---|---|
| Consolidated operating profit | ¥25.0 billion or more | 2040 |
| Return on Equity (ROE) | Sustainable ROE > cost of capital | Medium-long term (by 2040) |
| Greenhouse gas emissions | Net-zero | 2050 |
| Business scope | Nationwide expansion of redevelopment ('Bazukuri') projects | WAY 2040 horizon |
- Redevelopment expansion - prioritize high-impact urban sites, scale repeatable redevelopment processes, and capture development margins plus ongoing leasing revenue.
- Leasing-business scale-up - increase acquisition and development of stabilized rental assets to raise recurring operating profit and resilience against cyclical downturns.
- Portfolio diversification - selectively enter adjacent businesses (e.g., mixed-use management, hospitality, logistics-related assets) to broaden income streams and reduce concentration risk.
- Capital-efficiency governance - deploy metrics (e.g., ROE, ROA, EPRA-like NAV per share trends) to allocate capital to highest-return projects and unlock value via selective asset recycling.
- ESG integration - adopt measurable emission-reduction roadmaps per asset class, green-building retrofits, and supplier/tenant engagement programs to meet the 2050 net-zero commitment.
- Human-capital acceleration - expand training pipelines, performance-linked incentives, and targeted hires to support faster project execution and a repeatable Bazukuri model.
| Lever | Operational Target / Indicator | Rationale |
|---|---|---|
| Annual redevelopment project count | Scale to multiple major projects per 5-year window | Drive brand as Bazukuri Company and create recurring pipeline |
| Recurring leasing revenue ratio | Increase share of consolidated operating profit from leasing vs. one-off development gains | Enhance earnings stability and capital efficiency |
| Asset recycling frequency | Target timely disposition after value realization to recycle capital | Support continuous redeployment into higher-return Bazukuri projects |
| Emission reduction milestones | Set interim CO2 reduction steps (e.g., -X% by 2030 - company to define per asset class) | Manage pathway to 2050 net-zero |
| Human-capital KPIs | Training hours per employee, external hires in key roles | Accelerate capability build for WAY 2040 |
- Investors: target of ≥¥25.0 billion consolidated operating profit by 2040 and a sustainable ROE above cost of capital aim to drive shareholder value and dividend capacity over the medium-long term.
- Tenants and communities: Bazukuri redevelopment projects are intended to increase footfall, service mix and urban vitality-supporting long-term occupancy and rental premium potential.
- Employees and recruits: a growth-focused WAY 2040 creates pathways for career development, performance rewards and meaningful involvement in high-profile urban projects.
Heiwa Real Estate Co., Ltd. (8803.T) - Vision Statement
Heiwa Real Estate Co., Ltd. (8803.T) envisions creating sustained social and economic value by leveraging real estate as a platform for urban vitality, long-term asset stability, and stakeholder prosperity. The company's vision centers on three interlocking pillars: resilient asset management, innovation in urban solutions, and partnership-led value creation to address demographic change, climate resilience, and evolving workplace/living needs across Japan and select Asian markets.- Trust - Build and preserve trust with clients, tenants, investors, partners, and communities through transparent governance, disciplined asset management, and reliably delivered services.
- Forward Thinking - Proactively generate new value by anticipating societal needs (aging population, decarbonization, digital transformation) and translating those insights into asset repositioning, mixed-use development, and ESG-driven investments.
- Co-creation - Drive sustainable growth by collaborating with local governments, developers, institutional investors, and community stakeholders to co-design projects that enhance social utility and long-term returns.
| Metric | Representative Value (FY latest disclosed) |
|---|---|
| Consolidated Revenue | ¥75-95 billion (approx.) |
| Operating Income | ¥10-18 billion (approx.) |
| Total Assets | ¥600-800 billion (approx.) |
| Recurring Profit / EBITDA | ¥18-28 billion (approx.) |
| Occupancy Rate (rental portfolio) | ~92-97% (approx.) |
| ROE | 6-10% (approx.) |
| Dividend Yield (trailing) | 2-4% (approx.) |
- Asset Rebalancing - Active rotation from mature office holdings to mixed-use redevelopment and logistics/warehouse exposure to capture demand shifts and higher yield profiles.
- ESG & Sustainability - Phased energy-efficiency retrofits, green building certifications, and tenant engagement programs to reduce emissions and enhance long-term asset competitiveness.
- Partnerships - Joint ventures with institutional investors and local governments to execute larger-scale urban regeneration projects and share development risk.
- Digitalization - Investment in proptech for operations (IoT, BIM, predictive maintenance) to reduce operating costs and improve tenant experience.
- Trust - conservative leverage targets, transparent disclosures, and disciplined cash-flow management to protect creditor and shareholder interests.
- Forward Thinking - reinvestment of free cash flow into higher-growth property categories and strategic land banking where appropriate.
- Co-creation - structuring deals that align incentives across joint-venture partners and ensure long-term stewardship of assets.

Heiwa Real Estate Co., Ltd. (8803.T) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.