investorscraft@gmail.com

Intrinsic Value of Japan Logistics Fund, Inc. (8967.T)

Previous Close¥94,200.00
Intrinsic Value
Upside potential
Previous Close
¥94,200.00

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

Japan Logistics Fund, Inc. (JLF) is a specialized J-REIT focused exclusively on logistics properties, primarily in high-demand regions such as Tokyo Metropolitan, Kinki, Chubu, and Kyushu. The fund invests in real estate assets used for logistics facilities, capitalizing on Japan's growing e-commerce and supply chain modernization trends. JLF's revenue model is anchored in long-term leases to logistics operators, ensuring stable cash flows. As the first logistics-focused REIT in Japan, JLF benefits from early-mover advantages and strategic partnerships, including its founding planner, Mitsui & Co., Logistics Partners Ltd. The fund's portfolio is well-positioned to meet rising demand for modern, efficient logistics spaces, driven by Japan's urbanization and the expansion of last-mile delivery networks. JLF maintains a competitive edge through disciplined asset selection, proactive property management, and a focus on prime locations with high occupancy rates. Its market position is reinforced by its listing on the Tokyo Stock Exchange, providing liquidity and transparency to investors.

Revenue Profitability And Efficiency

In FY 2024, JLF reported revenue of JPY 20.86 billion, reflecting steady income from its logistics property leases. Net income stood at JPY 10.18 billion, with diluted EPS of JPY 3,646.49, indicating robust profitability. Operating cash flow was JPY 14.62 billion, supported by high occupancy rates and efficient property management. Capital expenditures of JPY -3.12 billion suggest ongoing investments in portfolio maintenance and upgrades.

Earnings Power And Capital Efficiency

JLF demonstrates strong earnings power, with a net income margin of approximately 48.8%, highlighting its ability to convert rental income into profits efficiently. The fund's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base, ensuring sustainable distributions to unitholders.

Balance Sheet And Financial Health

JLF's balance sheet shows JPY 10.91 billion in cash and equivalents, providing liquidity for near-term obligations. Total debt of JPY 119.70 billion indicates leverage, common for REITs, but the fund's stable cash flows and asset quality mitigate risks. The debt-to-equity ratio and interest coverage metrics would provide further insight into financial health, but detailed data is unavailable.

Growth Trends And Dividend Policy

JLF's growth is tied to Japan's logistics sector expansion, driven by e-commerce and supply chain upgrades. The fund has consistently paid dividends, with a FY 2024 dividend per share of JPY 4,300, appealing to income-focused investors. Future growth may involve strategic acquisitions or redevelopments to enhance portfolio value.

Valuation And Market Expectations

With a market cap of JPY 253.57 billion and a beta of 0.258, JLF is perceived as a lower-risk investment within the REIT sector. The fund's valuation reflects its stable income streams and niche focus, though market expectations may hinge on Japan's economic recovery and logistics demand trends.

Strategic Advantages And Outlook

JLF's strategic advantages include its specialized focus, prime asset locations, and strong sponsor backing. The outlook remains positive, supported by structural demand for logistics spaces, though macroeconomic factors and interest rate movements could influence performance. The fund's disciplined approach to asset management positions it well for long-term growth.

Sources

Company description, financial data from disclosed filings, Tokyo Stock Exchange listing details

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