investorscraft@gmail.com

Intrinsic ValueFukuoka REIT Corporation (8968.T)

Previous Close¥186,500.00
Intrinsic Value
Upside potential
Previous Close
¥186,500.00

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

Fukuoka REIT Corporation operates as Japan's first region-specific real estate investment trust (REIT), focusing on the Kyushu region, including Fukuoka, Yamaguchi, and Okinawa prefectures. The REIT specializes in high-quality entertainment retail facilities and Class A office buildings, leveraging deep local market expertise to optimize property performance. Its asset manager, Fukuoka Realty Co., Ltd., handles acquisitions, management, and financing, ensuring a streamlined operational model. The REIT's regional concentration differentiates it from national competitors, allowing for targeted investments in growth areas with strong demographic and economic fundamentals. This strategy enhances tenant retention and rental income stability while capitalizing on Kyushu's urbanization trends. Fukuoka REIT's portfolio emphasizes premium properties, reinforcing its reputation as a reliable income generator in Japan's secondary real estate markets. Its niche focus provides resilience against broader market volatility, appealing to investors seeking regional diversification within Japanese real estate.

Revenue Profitability And Efficiency

Fukuoka REIT reported revenue of JPY 18.98 billion for FY 2024, with net income of JPY 6.25 billion, reflecting a stable income stream from its diversified property portfolio. The diluted EPS of JPY 7,855.86 underscores efficient capital deployment, while operating cash flow of JPY 8.68 billion highlights strong cash generation capabilities. Capital expenditures of JPY -16.25 billion indicate active portfolio management and reinvestment.

Earnings Power And Capital Efficiency

The REIT demonstrates solid earnings power, supported by a high-quality asset base and disciplined cost management. Its focus on premium properties in growing regional markets enhances rental yields and occupancy rates. The capital efficiency is evident in its ability to sustain dividends while funding acquisitions, balancing income distribution with growth initiatives.

Balance Sheet And Financial Health

Fukuoka REIT maintains a robust balance sheet with JPY 3.88 billion in cash and equivalents, offset by total debt of JPY 96.35 billion. The debt level is manageable given the stable cash flows from its property portfolio. The REIT's financial health is supported by its asset-backed structure and conservative leverage ratios, ensuring liquidity for future investments.

Growth Trends And Dividend Policy

The REIT has consistently delivered dividends, with a dividend per share of JPY 7,637 for FY 2024, reflecting a commitment to shareholder returns. Growth is driven by strategic acquisitions in high-demand regions, supported by Kyushu's economic expansion. The dividend policy aligns with its income-focused strategy, providing predictable returns to investors.

Valuation And Market Expectations

With a market capitalization of JPY 143.79 billion, Fukuoka REIT trades at a valuation reflective of its regional focus and stable income profile. The low beta of 0.367 indicates lower volatility compared to broader markets, appealing to risk-averse investors. Market expectations are anchored on its ability to sustain dividends and capitalize on regional real estate opportunities.

Strategic Advantages And Outlook

Fukuoka REIT's strategic advantage lies in its localized expertise and premium property portfolio, which drive tenant demand and rental stability. The outlook remains positive, supported by Kyushu's economic growth and urbanization trends. The REIT is well-positioned to expand its asset base while maintaining financial discipline, ensuring long-term value creation for stakeholders.

Sources

Company filings, Tokyo Stock Exchange disclosures, Fukuoka Realty Co., Ltd. reports

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