Heiwa Real Estate REIT (TSE:8966) FCF Margin %: -38.59% (As of Nov. 2025)

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135,500.00
GF Value 円163,138.94
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Heiwa Real Estate REIT FCF Margin %?

Heiwa Real Estate REIT TSE:8966 +0.30% 70 FCF Margin % is -38.59% as of Nov. 2025. GuruFocus rates TSE:8966 with a GF Score™ of 70/100 and a GF Value™ of 円163,138.94 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 930 REITs companies, Heiwa Real Estate REIT ranks worse than 92.47% on this metric.

FCF Margin % is calculated as Free Cash Flow divided by its Revenue. Heiwa Real Estate REIT's Free Cash Flow for the six months ended in Nov. 2025 was 円-4,131 Mil. Heiwa Real Estate REIT's Revenue for the six months ended in Nov. 2025 was 円10,705 Mil. Therefore, Heiwa Real Estate REIT's FCF Margin % for the quarter that ended in Nov. 2025 was -38.59%.

As of today, Heiwa Real Estate REIT's current FCF Yield % is -5.24%.

The historical rank and industry rank for Heiwa Real Estate REIT's FCF Margin % or its related term are showing as below:

TSE:8966' s FCF Margin % Range Over the Past 10 Years
Min: -79.86   Med: -11.95   Max: 37.06
Current: -45.79


During the past 13 years, the highest FCF Margin % of Heiwa Real Estate REIT was 37.06%. The lowest was -79.86%. And the median was -11.95%.

TSE:8966's FCF Margin % is ranked worse than
92.47% of 930 companies
in the REITs industry
Industry Median: 40.025 vs TSE:8966: -45.79


Heiwa Real Estate REIT FCF Margin % Related Terms


Heiwa Real Estate REIT FCF Margin % Historical Data

* Premium members only.

The historical data trend for Heiwa Real Estate REIT's FCF Margin % 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 FCF Margin % Chart

Heiwa Real Estate REIT Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
FCF Margin %
Get a 7-Day Free Trial Premium Member Only Premium Member Only -76.70 -79.86 -47.79 -6.98 -45.79

Heiwa Real Estate REIT Semi-Annual Data
May16 Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25
FCF Margin % 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 -44.12 11.63 -24.95 -53.38 -38.59

TSE:8966 vs VICI, WPC: FCF Margin % Comparison

For the REIT - Diversified subindustry, Heiwa Real Estate REIT's FCF Margin %, along with its competitors' market caps and FCF Margin % 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 FCF Margin % vs REITs Industry

For the REITs industry and Real Estate sector, Heiwa Real Estate REIT's FCF Margin % distribution charts can be found below:

* The bar in red indicates where Heiwa Real Estate REIT's FCF Margin % falls into.


TSE:8966
70GF Score
Heiwa Real Estate REIT Inc TSE:8966
FCF Margin % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa Real Estate REIT FCF Margin % Calculation

FCF margin is the ratio of Free Cash Flow divided by net sales or Revenue, usually presented in percent.

Heiwa Real Estate REIT's FCF Margin for the fiscal year that ended in Nov. 2025 is calculated as

FCF Margin=Free Cash Flow (A: Nov. 2025 )/Revenue (A: Nov. 2025 )
=-9551.62/20859.131
=-45.79 %

Heiwa Real Estate REIT's FCF Margin for the quarter that ended in Nov. 2025 is calculated as

FCF Margin=Free Cash Flow (Q: Nov. 2025 )/Revenue (Q: Nov. 2025 )
=-4130.736/10704.701
=-38.59 %

* 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.

Frequently Asked Questions Learn more about FCF Margin % →
What does a FCF Margin % of -38.59% mean?
Heiwa Real Estate REIT (TSE:8966) has a FCF Margin % of -38.59% as of Nov. 2025. Free cash flow margin is the ratio of total free cash flow to net sales. View historical data on Heiwa Real Estate REIT and its competitors. According to the industry distribution chart, Heiwa Real Estate REIT ranks #860 out of 930 companies in the REITs industry, placing it in the top 92.5%.
Is Heiwa Real Estate REIT's FCF Margin % too high?
Heiwa Real Estate REIT's current FCF Margin % is -38.59%. Based on the distribution chart, Heiwa Real Estate REIT ranks #860 out of 930 companies in the REITs industry, which is in the bottom quartile relative to peers. 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 FCF Margin % compare to VICI and WPC?
According to the REITs industry distribution chart, Heiwa Real Estate REIT ranks #860 out of 930 companies for FCF Margin %. This places Heiwa Real Estate REIT in the lower half of its industry. The industry median FCF Margin % is 40.03. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good FCF Margin % for a REITs company?
The median FCF Margin % among REITs companies is 40.03, based on 930 companies in the industry. Companies in the top quartile (top 25%) have a FCF Margin % significantly above this median, while those in the bottom quartile fall well below. However, FCF Margin % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high FCF Margin % mean?
A high FCF Margin % can signal that a stock is expensive relative to its fundamentals. Free cash flow margin is the ratio of total free cash flow to net sales. View historical data on Heiwa Real Estate REIT and its competitors. For the REITs industry, the median FCF Margin % is 40.03 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Heiwa Real Estate REIT's current FCF Margin % is -38.59%. 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163,138.94, compared to a current price of 円135,500.00 — trading 16.9% below its estimated fair value. The current FCF Margin % is -38.59%. 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 FCF Margin % calculated?
FCF Margin % is calculated from a company's financial statements. For Heiwa Real Estate REIT (TSE:8966), the current FCF Margin % is -38.59% as of Nov. 2025. 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135,500.00 is trading 16.9% below its estimated GF Value™ of 円163,138.94. GuruFocus considers Heiwa Real Estate REIT to be Modestly Undervalued.

Key valuation signals for TSE:8966:

  • FCF Margin %: -38.59%
  • GF Value™: 円163,138.94 vs. price of 円135,500.00 (16.9% below fair value)
  • GF Score™: 70/100 with 4 warning signs

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

FCF Margin % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円135,500.00
Price
円163,138.94
GF Value