Investor Presentaiton
Appraisal value (1/2)
FPTerminal
Property number
Property name
Acquisition price
(Millions of yen)
(Note 1)
book value
(Millions of yen)
(Note 1)
Unrealized gain
(Millions of yen)
Appraisal value (Millions of yen)
Capitalization Rate based on direct
capitalization method (%)
(Note 2)
20th FP
(Jan. 31, 2023)
21st FP
(Jul. 31, 2023)
Difference
20th FP
(Jan. 31, 2023)
21st FP
(Jul. 31, 2023)
Difference
SRSC-1
AEONLake town mori (Note 3)
21,190
17,332
6,867
24,200
24,200
4.6
4.6
SRSC-2
AEON Laketown kaze (Note 3)
6,730
5,295
2,654
7,940
7,950
10
5.0
5.0
RSC-1
AEON MALL Morioka
5,340
5,009
2,050
6,950
7,060
110
6.5
6.4
0.1
RSC-2
AEON MALL Ishinomaki
6,680
5,436
1,633
7,070
7,070
6.2
6.2
AEON MALL Mitouchihara
16,460
12,741
4,958
17,700
17,700
5.8
5.8
RSC-3
AEON MALL Mitouchihara (land)
105
108
9
117
118
1
RSC-4
AEON MALL Ota
6,860
6,041
2,168
8,210
8,210
6.3
6.3
RSC-5
AEON Sagamihara Shopping Center
10,220
9,288
1,111
10,400
10,400
5.2
5.2
RSC-6
AEON MALL Ogaki
4,950
3,092
1,547
4,840
4,640
200
7.2
7.2
RSC-7
AEON MALL Suzuka
9,660
8,908
1,791
10,700
10,700
6.0
6.0
RSC-8
AEON MALL Meiwa
3,290
3,114
545
3,660
3,660
6.3
6.3
RSC-9
AEON MALL Kasai-Hojo
7,230
5,383
2,326
7,720
7,710
10
6.7
6.6
0.1
RSC-10
AEON MALL Hiezu
7,780
5,902
1,567
7,480
7,470
10
6.7
6.7
RSC-11
AEON MALL Kurashiki
17,890
16,691
2,308
20,000
19,000
1,000
6.0
5.9
0.1
RSC-12
AEON MALL Ayagawa
8,740
5,395
3,554
8,850
8,950
100
6.4
6.3
0.1
RSC-13
AEON MALL Nogata
12,546
10,228
4,171
14,400
14,400
6.0
6.0
RSC-15
AEON MALL KYOTO
21,470
18,692
4,007
22,300
22,700
400
4.7
4.6
0.1
RSC-16
AEON MALL Sapporo-Hiraoka
5,900
4,898
1,321
6,220
6,220
6.1
6.1
RSC-17
AEON MALL Kushiro-Showa
1,780
1,742
147
1,890
1,890
6.7
6.7
RSC-18
AEON MALL Shinrifu North Wing
2,560
3,257
977
2,280
2,280
6.3
6.3
RSC-19
AEON MALL Yamagata-Minami
1,350
1,173
306
1,480
1,480
6.5
6.5
RSC-20
AEON MALL Yokkaichi-Kita
2,210
2,172
327
2,480
2,500
20
20
6.0
6.0
RSC-21
AEON MALL Yamatokoriyama
14,452
12,110
2,789
14,700
14,900
200
5.6
5.5
0.1
AEON MALL Chiba-Newtown
RSC-22
(Mall Building, Cinema and Sports Building)
12,198
10,965
1,134
11,900
12,100
200
4.8
4.7
10.1
(Note 4)
RSC-23
AEON MALL Kofu Showa (Note 5)
15,489
13,417
3,782
17,200
17,200
RSC-24
AEON MALL Tomakomai
7,840
6,910
1,269
8,180
8,180
5.6
5.6
5.8
5.8
ÆON REIT Investment Corporation
66View entire presentation