銘柄情報

Ichigo Hotel REIT Investment Corporation

Ichigo Hotel REIT is a specialized hotel REIT formed to invest in hotel properties while making maximum use of the Ichigo Group’s experience and know-how in revitalizing real estate. Ichigo Hotel REIT will deploy Ichigo’s deep real estate expertise to increase asset profitability via, for example, the strategic and effective use of value-add capex. Ichigo Hotel REIT also expects to pro-actively pursue portfolio growth and economies of scale for shareholders by using the Ichigo Group’s robust sourcing capabilities. (Excerpt from the website of Ichigo Hotel REIT  Investment Corporation )

  • Unit Price and Trading Volume 拡大

  • Unit Yield, Sector Average and Overall Average 拡大

2023/03/16Update

投資指標の計算式について

Investment amount per unit

Unitholders' capital / Number of investment units authorized

NAV per unit

((Unitholders' capital + Investment surplus) + (Portforio assets appraisal value - ortfolio assets book value) / Number of investment units authorized

P/NAV

Investment unit price / NAV per unit

FFO per unit

(Net income + depreciation + profit and loss on real estate) / Number of investment units authorized

P/FFO

Investment unit price / FFO per unit

NOI

Rental business income + depreciation

NOI yield

NOI / Portfolio assets book value

Implied cap rate

NOI / (Market capitalization + (Interest-bearing liabilities - cash on hand and in bank) + Security and guarantee deposits received

Market capitalization

Investment unit price * Number of investment units authorized

LTV

Interest-bearing liabilities / Total assets

DSCR

NOI / (Interest-bearing liabilities at end of previous period - Interest-bearing liabilities at end of current period + current interest expense)

EV / EBITDA

Market capitalization + (Interest-bearing liabilities - cash on hand and in bank) / NOI

Ratio of long-term fixed interest rate

Long-term fixed interest / Interest-bearing liabilities

Corporate Data

Investment Corporation Name Ichigo Hotel REIT Investment Corporation
Abbreviation IHR
Securities code 3463(JPX)
Listing date 2015/11/30
Time elapsed 7.51 year
Closing months January / July
URL http://www.ichigo-hotel.co.jp/
Unitholders' capital 31,598Million JPY
Number of investment units authorized 254,974Unit
Investment amount per unit 123,925JPY
Rating
Type of assets under management Hotel REIT / Hotels:100%
Management target regions
Osaka17.6% Kyoto8.5% Tokyo17.1% Tokai13.6% Tyugoku・Shikoku17.0% Hokkaido7.4% Kyushu6.8% Nagoya5.1% Kanto Koshinetsu4.1% Kobe2.8%
Number of investment properties 25
Number of tenants 34
Total leasable floor space 104,271.58㎡

Investment Index Information

NAV per Unit 134,579JPY
Unit Price / NAV per Unit 0.74
FFO per Unit 3,774JPY
Unit Price / FFO per Unit 26.55
NOI Yield 3.55%
Implied Cap Rate 3.93%
Market capitalization 25,548Million JPY
Acquisition book value 54,783Million JPY
Term-end book value 54,540Million JPY
Appraisal value 56,667Million JPY
Interest-bearing liabilities 26,340Million JPY
LTV 44.05%
EV / EBITDA 24.41
Average maturity of borrowings
Ratio of long-term fixed interest rate
Average occupancy rate 100%
Average age of buildings 28.36year

Investment Management Policies

  • It invests in hotels well positioned to benefit from the growing number of inbound tourists to Japan and other positive trends in the Japanese hotel business. It is currently prioritizing investments in stay-only hotels (as opposed to hotels which generate revenues from banquet halls, etc.) based on their income stability and ability to generate relatively steady revenue even in the event of adverse economic conditions.
    (Excerpt from the website of Ichigo Hotel REIT  Investment Corporation )

Other Related Corporations

Asset Manager Ichigo Investment Advisors Co., Ltd.
Update 2023/03/16 Capital 400Million JPY
Major Shareholders 100% Ichigo Inc. Other Shareholders

Account Settlement InformationFY2023-1(Million JPY)

13th 14th 15th
(most recent)
16th forecast 17th forcast
Revised Date Revised Date
Operating revenue 1,125 1,248 1,562 1,699 2,020
Operating income 472 556 799 855 1,073
Ordinary income 274 362 590 564 735
Net income 342 361 589 563 734
Short-term borrowings 9,250 13,750 18,250
Long-term borrowings 16,220 11,720 7,220
Investment corporation bonds 870 870 870
Total assets 59,393 59,356 59,792
Net assets 31,940 31,959 32,186
Distribution per unit 1,345
JPY/per Unit
1,418
JPY/per Unit
2,311
JPY/per Unit
1,532
JPY/per Unit
1,997
JPY/per Unit

Other Affiliated Companies

Asset custodian Mizuho Trust & Banking Co., Ltd. Accounting auditor Grant Thornton Taiyo LLC
Accounting services Mizuho Trust & Banking Co., Ltd. Unitholders registry administrator Mizuho Trust & Banking Co., Ltd.
Tax administration services Mizuho Trust & Banking Co., Ltd. Investment corporation bond administrator
PAGE TOP
* This site has been created merely to provide information to investors, and not to solicit any person to make an investment with us.
* This site has been created using information that we have judged to be reliable, but we shall not guarantee its accuracy and/or integrity.
Note also that the information contained on this site is subject to change or deletion without prior notice.
* Numeric values, graphs, and other information contained on this site are based on past performance and situations, and do not constitute a suggestion or guarantee of any future market environments, investment performance, or so on.
We do not take fees, taxes, or other charges into consideration, and do not indicate any substantial investment performance.
* We shall not accept any responsibility for any damages, whether they be direct or indirect, that may be incurred as a result of the information contained on this site.
* Copyrights and other intellectual property rights to the information contained on this site shall, in principle, belong to us. No information contained on this site may be transferred or reproduced in any way without our consent.