Previous Close | ¥94,200.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company description, financial data from disclosed filings, Tokyo Stock Exchange listing details
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |