Heiwa Real Estate REIT (TSE:8966) Debt-to-EBITDA : 8.99 (As of May. 2026) — 15% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:8966 Heiwa Real Estate REIT Inc TSE:8966
70 GF Score
Price 円132,000.00
GF Value 円157,612.60
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Heiwa Real Estate REIT Debt-to-EBITDA?

Heiwa Real Estate REIT TSE:8966 -0.68% 70 Debt-to-EBITDA is 8.99 as of May. 2026, which is 15% below its 10-year median of 10.60. GuruFocus rates TSE:8966 with a GF Score™ of 70/100 and a GF Value™ of 円157,612.60 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 569 REITs companies, Heiwa Real Estate REIT ranks worse than 71% on this metric.

Debt-to-EBITDA measures a company's ability to pay off its debt.

Heiwa Real Estate REIT's Short-Term Debt & Capital Lease Obligation for the quarter that ended in May. 2026 was 円16,608 Mil. Heiwa Real Estate REIT's Long-Term Debt & Capital Lease Obligation for the quarter that ended in May. 2026 was 円122,072 Mil. Heiwa Real Estate REIT's annualized EBITDA for the quarter that ended in May. 2026 was 円15,422 Mil. Heiwa Real Estate REIT's annualized Debt-to-EBITDA for the quarter that ended in May. 2026 was 8.99.

A high Debt-to-EBITDA ratio generally means that a company may spend more time to paying off its debt. According to Joel Tillinghast's BIG MONEY THINKS SMALL: Biases, Blind Spots, and Smarter Investing, a ratio of Debt-to-EBITDA exceeding four is usually considered scary unless tangible assets cover the debt.

The historical rank and industry rank for Heiwa Real Estate REIT's Debt-to-EBITDA or its related term are showing as below:

TSE:8966' s Debt-to-EBITDA Range Over the Past 10 Years
Min: 8.09   Med: 10.6   Max: 13.32
Current: 9.41

During the past 13 years, the highest Debt-to-EBITDA Ratio of Heiwa Real Estate REIT was 13.32. The lowest was 8.09. And the median was 10.60.

TSE:8966's Debt-to-EBITDA is ranked worse than
71% of 569 companies
in the REITs industry
Industry Median: 6.52 vs TSE:8966: 9.41

Heiwa Real Estate REIT  (TSE:8966) Debt-to-EBITDA Explanation

In the calculation of Debt-to-EBITDA, we use the total of Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation divided by EBITDA. In some calculations, Total Liabilities is used to for calculation.


Be Aware

A high Debt-to-EBITDA ratio generally means that a company may spend more time to paying off its debt.

According to Joel Tillinghast's BIG MONEY THINKS SMALL: Biases, Blind Spots, and Smarter Investing, a ratio of Debt-to-EBITDA exceeding four is usually considered scary unless tangible assets cover the debt.


Heiwa Real Estate REIT Debt-to-EBITDA Related Terms


Heiwa Real Estate REIT Debt-to-EBITDA Historical Data

* Premium members only.

The historical data trend for Heiwa Real Estate REIT's Debt-to-EBITDA can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Heiwa Real Estate REIT Debt-to-EBITDA Chart

Heiwa Real Estate REIT Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Debt-to-EBITDA
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.70 0.00 10.84 10.29 9.46

Heiwa Real Estate REIT Semi-Annual Data
Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25 May26
Debt-to-EBITDA Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 10.51 10.07 9.61 9.14 8.99

TSE:8966 vs VICI, WPC: Debt-to-EBITDA Comparison

For the REIT - Diversified subindustry, Heiwa Real Estate REIT's Debt-to-EBITDA, along with its competitors' market caps and Debt-to-EBITDA data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Heiwa Real Estate REIT Debt-to-EBITDA vs REITs Industry

For the REITs industry and Real Estate sector, Heiwa Real Estate REIT's Debt-to-EBITDA distribution charts can be found below:

* The bar in red indicates where Heiwa Real Estate REIT's Debt-to-EBITDA falls into.


TSE:8966
70GF Score
Heiwa Real Estate REIT Inc TSE:8966
Debt-to-EBITDA is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa Real Estate REIT Debt-to-EBITDA Calculation

Debt-to-EBITDA measures a company's ability to pay off its debt.

Heiwa Real Estate REIT's Debt-to-EBITDA for the fiscal year that ended in Nov. 2025 is calculated as

Debt-to-EBITDA=Total Debt / EBITDA
=(Short-Term Debt & Capital Lease Obligation + Long-Term Debt & Capital Lease Obligation) / EBITDA
=(15515 + 112855.2) / 13570.993
=9.46

Heiwa Real Estate REIT's annualized Debt-to-EBITDA for the quarter that ended in May. 2026 is calculated as

Debt-to-EBITDA=Total Debt / EBITDA
=(Short-Term Debt & Capital Lease Obligation + Long-Term Debt & Capital Lease Obligation) / EBITDA
=(16608 + 122072.2) / 15422.096
=8.99

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In the calculation of annual Debt-to-EBITDA, the EBITDA of the last fiscal year is used. In calculating the annualized quarterly data, the EBITDA data used here is two times the quarterly (May. 2026) EBITDA data.

Frequently Asked Questions Learn more about Debt-to-EBITDA →
What does a Debt-to-EBITDA of 8.99 mean?
Heiwa Real Estate REIT (TSE:8966) has a Debt-to-EBITDA of 8.99 as of May. 2026. Debt-to-EBITDA ratio represents the ratio of total debt to total earnings before interest, taxes, depreciation and amortization. View historical data on Heiwa Real Estate REIT. This is 15% below median its historical median of 10.60. Over the past decade, Heiwa Real Estate REIT's Debt-to-EBITDA has ranged from 8.09 to 13.32. According to the industry distribution chart, Heiwa Real Estate REIT ranks #404 out of 569 companies in the REITs industry, placing it in the top 71%.
Is Heiwa Real Estate REIT's Debt-to-EBITDA too high?
Heiwa Real Estate REIT's current Debt-to-EBITDA of 8.99 is 15% below median its 10-year median of 10.60. Over the past 10 years, this metric has ranged from a low of 8.09 to a high of 13.32. The REITs industry median Debt-to-EBITDA is 6.52. Heiwa Real Estate REIT's value of 8.99 is 37.9% above this industry median. Based on the distribution chart, Heiwa Real Estate REIT ranks #404 out of 569 companies in the REITs industry, which is below the industry midpoint. Overall, Heiwa Real Estate REIT has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Heiwa Real Estate REIT's Debt-to-EBITDA compare to VICI and WPC?
According to the REITs industry distribution chart, Heiwa Real Estate REIT ranks #404 out of 569 companies for Debt-to-EBITDA. This places Heiwa Real Estate REIT in the lower half of its industry. The industry median Debt-to-EBITDA is 6.52. Heiwa Real Estate REIT's value of 8.99 is 37.9% above this benchmark. Historically, Heiwa Real Estate REIT's own Debt-to-EBITDA has ranged from 8.09 to 13.32 over the past decade. While the company's 10-year median is 10.60 vs. the industry median of 6.52, Heiwa Real Estate REIT has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Debt-to-EBITDA for a REITs company?
The median Debt-to-EBITDA among REITs companies is 6.52, based on 569 companies in the industry. Companies in the top quartile (top 25%) have a Debt-to-EBITDA significantly above this median, while those in the bottom quartile fall well below. However, Debt-to-EBITDA should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Heiwa Real Estate REIT's current Debt-to-EBITDA of 8.99 is 37.9% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Debt-to-EBITDA mean?
A high Debt-to-EBITDA can signal that a stock is expensive relative to its fundamentals. Debt-to-EBITDA ratio represents the ratio of total debt to total earnings before interest, taxes, depreciation and amortization. View historical data on Heiwa Real Estate REIT. For the REITs industry, the median Debt-to-EBITDA is 6.52 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Heiwa Real Estate REIT's current Debt-to-EBITDA is 8.99, which is 15% below median its own 10-year median of 10.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heiwa Real Estate REIT stock overvalued right now?
Based on GuruFocus' analysis, Heiwa Real Estate REIT (TSE:8966) is currently considered Modestly Undervalued. The stock's GF Value™ is 円157,612.60, compared to a current price of 円132,000.00 — trading 16.3% below its estimated fair value. The current Debt-to-EBITDA is 8.99, which is 15% below median its 10-year median of 10.60 and 37.9% above the REITs industry median of 6.52. Heiwa Real Estate REIT's overall GF Score™ is 70/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Debt-to-EBITDA calculated?
Debt-to-EBITDA is calculated from a company's financial statements. For Heiwa Real Estate REIT (TSE:8966), the current Debt-to-EBITDA is 8.99 as of May. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Heiwa Real Estate REIT (TSE:8966) Overvalued in 2026?

Based on GuruFocus' analysis, Heiwa Real Estate REIT stock appears to be undervalued. The current stock price of 円132,000.00 is trading 16.3% below its estimated GF Value™ of 円157,612.60. GuruFocus considers Heiwa Real Estate REIT to be Modestly Undervalued.

Key valuation signals for TSE:8966:

  • Debt-to-EBITDA: 8.99 (15% below median its 10-year median of 10.60)
  • GF Value™: 円157,612.60 vs. price of 円132,000.00 (16.3% below fair value)
  • GF Score™: 70/100 with 4 warning signs
  • Industry Position: 37.9% above the REITs median (#404 of 569)

No single metric tells the full story. See the TSE:8966 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heiwa Real Estate REIT Business Description

Industry Real EstateREITs
Address 5-1, Nihonbashi-kabutocho, Chuo-ku, Tokyo, JPN, 105-6237
Heiwa Real Estate REIT Inc is a real estate company that invests in office buildings and residential buildings located in the Tokyo Metropolitan Area and other cities across Japan. The company leases its buildings for rental revenue and renovates its properties. The tenants include both individuals and businesses from various industries such as wholesale and retail, manufacturing, and information and technology services.
70GF Score

Get the complete analysis for TSE:8966

Debt-to-EBITDA is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円132,000.00
Price
円157,612.60
GF Value