investorscraft@gmail.com

Intrinsic ValueAdvance Logistics Investment Corporation (3493.T)

Previous Close¥116,000.00
Intrinsic Value
Upside potential
Previous Close
¥116,000.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Advance Logistics Investment Corporation operates as a specialized real estate investment trust (REIT) focused on logistics properties in Japan. The firm primarily acquires, develops, and manages warehouses, distribution centers, and other industrial facilities critical to supply chain operations. Its revenue model is anchored in long-term lease agreements with tenants, ensuring stable cash flows. The company benefits from Japan's growing e-commerce sector and the increasing demand for modern logistics infrastructure, positioning it as a key player in the industrial REIT segment. With a strategic focus on prime locations and high-quality assets, the firm maintains a competitive edge in a market driven by efficiency and scalability. Its affiliation with Itochu Corporation provides additional credibility and access to broader investment opportunities, reinforcing its market position.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of JPY 7.13 billion and net income of JPY 3.30 billion, reflecting a robust profit margin. Operating cash flow stood at JPY 5.56 billion, indicating strong operational efficiency. Capital expenditures were minimal at JPY -184 million, suggesting a focus on optimizing existing assets rather than aggressive expansion. The firm’s ability to generate consistent cash flows underscores its disciplined approach to asset management.

Earnings Power And Capital Efficiency

The diluted EPS of JPY 4,898.93 highlights the company’s earnings power, supported by its high-quality logistics portfolio. With a beta of 0.391, the stock exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The firm’s capital efficiency is evident in its ability to maintain profitability while managing a leveraged balance sheet, though debt levels warrant monitoring.

Balance Sheet And Financial Health

The company holds JPY 3.54 billion in cash and equivalents against total debt of JPY 57.42 billion, indicating a leveraged but manageable financial structure. The debt-to-equity ratio suggests reliance on borrowing for asset acquisitions, common in REITs. However, stable rental income provides a cushion for debt servicing, reinforcing financial stability.

Growth Trends And Dividend Policy

Advance Logistics Investment Corporation has demonstrated steady growth, supported by Japan’s logistics real estate demand. The dividend per share of JPY 3,784 reflects a commitment to shareholder returns, typical of REITs. Future growth may hinge on strategic acquisitions and lease renewals, with the e-commerce boom acting as a tailwind.

Valuation And Market Expectations

With a market cap of JPY 78.23 billion, the company trades at a valuation reflective of its stable cash flows and niche focus. Investors likely price in moderate growth expectations, given the competitive logistics REIT landscape. The low beta suggests the stock is perceived as a defensive play within real estate.

Strategic Advantages And Outlook

The firm’s strategic partnership with Itochu Corporation and its focus on prime logistics assets provide a durable competitive advantage. The outlook remains positive, driven by sustained demand for logistics spaces, though interest rate fluctuations and economic conditions could pose risks. The company is well-positioned to capitalize on long-term trends in supply chain optimization.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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