investorscraft@gmail.com

Intrinsic ValueIndustrial & Infrastructure Fund Investment Corporation (3249.T)

Previous Close¥149,800.00
Intrinsic Value
Upside potential
Previous Close
¥149,800.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Industrial & Infrastructure Fund Investment Corporation (IIF) is a pioneering Japanese real estate investment trust (J-REIT) specializing in industrial and infrastructure properties critical to Japan's economy. The fund strategically acquires and manages a diversified portfolio, including manufacturing facilities, R&D centers, and logistics hubs, targeting stable long-term demand. IIF's focus on essential economic assets positions it as a resilient player in Japan's real estate sector, benefiting from structural trends like supply chain localization and infrastructure modernization. Unlike traditional REITs, IIF combines industrial real estate with infrastructure investments, offering a unique value proposition. Its portfolio is designed to capitalize on Japan's industrial base and public-private partnerships, ensuring steady cash flows. The fund's disciplined acquisition strategy emphasizes properties with high occupancy rates and long-term leases, mitigating volatility. As the first J-REIT in this niche, IIF holds a first-mover advantage, supported by Japan's growing emphasis on infrastructure renewal and industrial efficiency.

Revenue Profitability And Efficiency

IIF reported revenue of JPY 39.2 billion for FY 2024, with net income of JPY 15.9 billion, reflecting a robust profit margin of approximately 40.6%. The fund's operating cash flow stood at JPY 29.1 billion, underscoring its ability to generate stable income from its property portfolio. Capital expenditures of JPY -124.0 billion indicate significant reinvestment activities, likely for property acquisitions or upgrades.

Earnings Power And Capital Efficiency

IIF's diluted EPS of JPY 7,558.56 demonstrates strong earnings power, supported by its high-margin industrial and infrastructure assets. The fund's capital efficiency is evident in its ability to maintain steady cash flows despite substantial capex, reflecting disciplined asset management and strategic leasing practices.

Balance Sheet And Financial Health

IIF maintains a solid liquidity position with JPY 25.6 billion in cash and equivalents, though its total debt of JPY 282.3 billion suggests a leveraged balance sheet typical of REITs. The fund's ability to service debt is supported by consistent operating cash flows, but investors should monitor leverage ratios in rising interest rate environments.

Growth Trends And Dividend Policy

IIF's growth is driven by strategic acquisitions in industrial and infrastructure sectors, aligning with Japan's economic priorities. The fund offers an attractive dividend yield, with a dividend per share of JPY 6,830, appealing to income-focused investors. Its focus on long-term leases and essential assets provides visibility into future cash flows.

Valuation And Market Expectations

With a market cap of JPY 292.2 billion and a beta of 0.386, IIF is perceived as a lower-risk REIT, reflecting its stable asset base. The fund's valuation hinges on Japan's industrial and infrastructure demand, with investors pricing in steady growth and reliable dividends.

Strategic Advantages And Outlook

IIF's first-mover advantage in industrial and infrastructure J-REITs, combined with its disciplined portfolio management, positions it well for sustained performance. The fund's outlook is tied to Japan's economic policies, with opportunities in infrastructure modernization and industrial real estate demand. Its focus on essential assets provides resilience against economic cycles.

Sources

Company filings, Tokyo Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount