Ichigo Green
(9282)
FY20/6 Corporate Presentation
JanuaryAugust 11,13,20202017
Ichigo Green Infrastructure Investment Corporation Ichigo Investment Advisors Co., Ltd.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | www.ichigo-green.co.jp/en |
We would like to express our deepest condolences to all those across the world affected by the Covid-19 pandemic and to all those in Japan affected by the recent heavy rainfalls, and our wishes for the earliest possible recovery.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 2 |
Make The World More Sustainable
Contents
Mission & Deliverables to Shareholders
FY20/6 Results
- Solar Power Plant Portfolio Details
- FY20/6 Highlights
- FY20/6 Earnings
- FY20/6 Events - Robust Power Generation Infrastructure
- Power Generation +0.1% vs. Forecast
- Power Generation by Individual Power Plant
- Financing Details
- FY21/6 Forecast
- Ichigo J.League Shareholder Program
Driving Shareholder Value
- Japan's First Ten-Year Earnings Forecast
- Ichigo (2337) Power Plant Performance Guarantee
- Customized Solar Power Plant Builds
- Fully-NetworkedPanel-Level Production Monitoring
- World-ClassDisclosure: Real-Time Power Production Data
Growth Strategy Leveraging Ichigo Strengths
- Sponsor: Ichigo, A Sustainable Infrastructure Company
‒ Synergies Between Ichigo Green and Ichigo
‒ Ichigo & Ichigo Green Solar Power Plant Portfolio
Ichigo's Commitment to ESG
- Ichigo Sustainability Policy
- Ichigo ESG - Environmental
- Ichigo ESG - Social
- Ichigo ESG - Governance
Solar Power Plant Data
- Solar Power Plant Map
- Power Generation (YOY)
- Individual Solar Power Plant Earnings (July - June 2020)
- FY21/6 Forecast Power Generation
- Solar Power Plant Portfolio
- Individual Solar Power Plant Details
Appendix
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 6 |
Mission & Deliverables to Shareholders
Mission: To maximize shareholder value via a renewable energy portfolio that provides both return stability and growth potential, along with offering investors an opportunity to invest in Japan's rapidly expanding green infrastructure asset class
Ichigo Green's Deliverables to its Shareholders
Stable &
Growing EPS
Leverage Sponsor Ichigo's Strengths
Maximize
Shareholder
Value
- Invests in solar power plants with 20-year FIT (Feed-In Tariff) power sale contracts
- Long-termand stable operation of robust plants with a comprehensive real-time monitoring system
- Geographically diverse power plant portfolio
- Earnings stability backed by performance guarantees from power plant operator
- Power plant operator is Ichigo (2337) subsidiary, Ichigo ECO Energy, with a strong track-record developing and operating 64 solar and wind power plants nationwide.
- Ichigo has extensive experience managing Ichigo Office (8975) and Ichigo Hotel (3463).
- Because solar power plants are depreciable, Ichigo Green has substantial non-cash depreciation expenses that lower its accounting-based EPS. These additional cash earnings are deployed to pay a higher dividend.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 7 |
FY20/6 Results
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 8 |
Solar Power Plant Portfolio Details
as of June 30, 2020 | ||||
No. of Power Plants | Acquisition Price | Panel Output | ||
15 | JPY 11.4B | 29.43MW | ||
Average FIT | CO2 Reduction | Annual Power | ||
Generation | ||||
JPY 38.7 | 22,520 Tons | 11,374 Households |
- Annualized CO2 reduction relative to fossil fuels based on each plant's forecast power generation. Annualized number of households based on each plant's projected forecast generation assuming annual power consumption per household is 3,000 kWh.
By Region | By Years in Operation |
Okinawa | Hokkaido | 4-5 years in | ||
operation | ||||
30.2% | ||||
29.8% | 21.8% | |||
>5 years in | ||||
operation | ||||
Kyushu | Shikoku | Kanto | 78.2% | |
4.5% | Chugoku | |||
13.9% | 4.3% | |||
12.8% | Chubu | |||
4.6% |
By FIT
JPY 32 4.6%
JPY 36 22.3%
JPY 40 73.1%
* Data in graphs are acquisition price basis.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 9 |
FY20/6 Highlights
Achievements | Drivers | |
Power
Generation
Operating Revenue
NOI
EPS
FFO
Dividend
34.31M kWh
(+0.1% vs. initial forecast)
JPY 1,089M
(+JPY 4M vs. initial forecast)
JPY 987M
(+JPY 3M vs. initial forecast)
JPY 1,611
(+JPY 208 vs. initial forecast)
JPY 8,001
(-JPY 196 YOY)
JPY 3,802
(+JPY 222 vs. initial forecast)
- Despite typhoons and some days offline due to EPCO purchase suspensions, geographically diverse power plant portfolio delivers robust power generation stability
- +0.4% vs. initial forecast
- NOI increase driven by Operating Revenue increase
- +14.8% vs. initial forecast due to lower-than-forecast power plant operating expenses
- Cash earnings from power production significantly exceed dividends
-
Dividend (ex-DEE) JPY 1,612
(+JPY 222 , +16% vs. initial forecast ) - DEE JPY 2,190
- DEE = Dividend in Excess of Earnings
FFO (Funds from Operations) = (Net Income + Depreciation + Amortization of Expenses Related to the Establishment of Ichigo Green + Amortization of Share Issuance Expenses + Amortization of Start-up Expenses +/- Losses/Gains on Sales +/- Extraordinary Losses/Gains) / Number of Shares Outstanding
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 10 |
FY20/6 Earnings
- Net Income JPY 165M (+14.8% vs. Full-Year Forecast)
- Dividend: JPY 3,802 (+6.2% vs. Full-Year Forecast)
(JPY million) | ||||||||||||||||
FY19/6 | FY20/6 | FY20/6 | vs. Forecast | vs. Forecast | ||||||||||||
Actual | Forecast (A) | Actual (B) | (B)-(A) | |||||||||||||
Operating Revenue | 1,118 | 1,085 | 1,089 | 100.4% | +4 | |||||||||||
Operating Expenses | 836 | 844 | 831 | 98.4% | -13 | |||||||||||
(Depreciation) | 636 | 638 | 636 | 99.8% | -1 | |||||||||||
Operating Profit | 282 | 240 | 257 | 107.3% | +17 | |||||||||||
Recurring Profit | 174 | 145 | 167 | 114.7% | +21 | |||||||||||
Net Income | 173 | 144 | 165 | 114.8% | +21 | |||||||||||
Dividend | JPY 3,865 | JPY 3,580 | JPY 3,802 | 106.2% | +JPY 222 | |||||||||||
(excluding DEE) | JPY 1,680 | JPY 1,390 | JPY 1,612 | 116.0% | +JPY 222 | |||||||||||
(DEE) | JPY 2,185 | JPY 2,190 | JPY 2,190 | 100.0% | - | |||||||||||
Number of Power Plants | 15 | 15 | 15 | - | - | |||||||||||
Power Generation | 35.21M kWh | 34.29M kWh | 34.31M kWh | 100.1% | +0.02 | |||||||||||
DEE = Dividend in Excess of Earnings | ||||||||||||||||
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 11 |
FY20/6 Events - Robust Power Generation Infrastructure
Stable Power Generation Due to Geographically Diverse Portfolio Despite Natural Disasters and EPCO Purchase Suspension
- Natural Disasters
- Typhoon Faxai (Sep 2019) No injuries or material damages at Ichigo Green power plants despite typhoon landing in the Kanto region
- Typhoon Hagibis (Oct 2019) No injuries or material damages at Ichigo Green power plants despite record rainfall in the Kanto, Koshin, and Tohoku regions
- Kyushu Electric Power Purchase Suspension (Nov 2019 - May 2020)
- Ichigo Miyakonojo Yasuhisacho ECO Power Plant (Miyazaki) stopped power production for total 27 days
Nov 2019 | Dec 2019 | Jan 2020 | Feb 2020 | Mar 2020 | Apr 2020 | May 2020 | Total | |||
Forecast Power | 115,919kWh | 114,155kWh | 110,910kWh | 125,149kWh | 152,115kWh | 164,142kWh | 179,747kWh | 962,137kWh | ||
Generation | ||||||||||
Actual Power | 114,492kWh | 91,656kWh | 94,389kWh | 110,416kWh | 104,457kWh | 143,069kWh | 148,647kWh | 807,126kWh | ||
Generation | ||||||||||
Days Offline | 2 | 1 | 1 | 3 | 7 | 8 | 5 | 27 | ||
Power | 7,727kWh | 3,682kWh | 3,577kWh | 12,946kWh | 34,348kWh | 43,771kWh | 28,991kWh | 135,042kWh | ||
Generation | ||||||||||
Loss* | ||||||||||
* Forecast Power Generation / Days of month x Days Offline | ||||||||||
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 12 |
Power Generation +0.1% vs. Forecast
FY20/6 Power Generation and Power Production Revenue
(kWh) | (JPY million) | ||||||||||
5,000,000 | Forecast Power Generation (left axis) | Actual Power Generation (left axis) | 150 | ||||||||
Power Production Revenue (right axis) | 132 | 131 | |||||||||
120 | 122 | 119 | 121 | ||||||||
4,000,000 | 112 | 120 | |||||||||
114 | |||||||||||
93 | 91 | ||||||||||
3,000,000 | 81 | 90 | |||||||||
72 | |||||||||||
2,000,000 | 60 | ||||||||||
1,000,000 | 30 | ||||||||||
0 | 0 | ||||||||||
July 2019 | August | September | October | November | December | Jan 2020 | February | March | April | May | June |
- Power production revenue is total power sales to power purchasers (electric power utilities).
Power production is seasonal, being lower in June due to Japan's rainy season and in September through February due to fewer productive daylight hours during autumn/winter.
Forecast power generation is a 50% probability mean annual production forecast (P50 forecast), calculated by an independent, third-party technical consulting firm, that serves as the base forecast for each solar power plant's operating plan.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 13 |
Power Generation by Individual Power Plant
Geographically Diverse Portfolio Supports Earnings Stability
Forecast Power | Actual Power | Difference | ||||||
No. | Solar Power Plant | Generation (A) | Generation (B) | (B) - (A) | ||||
(kWh) | (kWh) | (kWh) | ||||||
E-01 | Ichigo Kiryu Okuzawa | 1,549,369 | 1,620,046 | +70,677 | ||||
E-02 | Ichigo Motomombetsu | 1,548,421 | 1,554,463 | +6,042 | ||||
E-03 | Ichigo Muroran Hatchodaira | 1,439,045 | 1,495,667 | +56,622 | ||||
E-04 | Ichigo Engaru Kiyokawa | 1,222,979 | 1,238,567 | +15,588 | ||||
E-05 Ichigo Iyo Nakayamacho Izubuchi | 1,419,678 | 1,312,406 | -107,272 | |||||
E-06 | Ichigo Nakashibetsu Midorigaoka | 2,226,709 | 2,271,137 | +44,428 | ||||
E-07 | Ichigo Abira Toasa | 1,315,477 | 1,371,532 | +56,055 | ||||
E-08 | Ichigo Toyokoro | 1,285,375 | 1,286,031 | +656 | ||||
E-09 | Ichigo Nago Futami | 9,645,295 | 9,374,465 | -270,830 | ||||
E-10 | Ichigo Engaru Higashimachi | 1,343,986 | 1,320,800 | -23,186 | ||||
E-11 | Ichigo Takamatsu Kokubunjicho Nii | 3,053,144 | 3,071,754 | +18,610 | ||||
E-12 | Ichigo Miyakonojo Yasuhisacho | 1,719,778 | 1,507,258 | -212,520 | ||||
E-13 Ichigo Toyokawa Mitocho Sawakihama | 2,161,482 | 2,270,756 | +109,274 | |||||
E-14 | Ichigo Yamaguchi Aionishi | 1,492,592 | 1,490,795 | -1,797 | ||||
E-15 | Ichigo Yamaguchi Sayama | 2,874,624 | 3,132,603 | +257,979 |
Actual Power
Production
Revenue
(JPY thousand)
63,166
61,092
58,587
49,339
52,852
89,035
54,843
51,152
375,775
51,650
110,246
53,256
72,127
59,977
110,498
Operating
Revenue* * (JPY thousand)
51,181
49,192
48,282
40,814
43,112
74,333
42,758
40,016
322,213
41,944
96,393
44,694
50,435
49,610
94,241
Total | 34,297,958 | 34,318,282 | +20,324 | 1,313,602 | 1,089,225 |
* Operating Revenue = Power Production Revenue - Operating Expenses
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 14 |
Financing Details
Have Locked-In Low Long-Term Borrowing Costs via Interest Rate Swaps
as of June 30, 2020 | ||||||||||||||||||||||||||
Loan | Lender | Amount | Interest Rate | Fixed/Floating | Borrowing Date | Maturity | Loan | |||||||||||||||||||
(JPY million) | (%) | Term | ||||||||||||||||||||||||
Term Loan I | Mizuho Bank, SMBC | 5,094 | 0.760% | Fixed | Dec 1, 2016 | Nov 30, 2026 | 10 years | |||||||||||||||||||
Term Loan II | Mizuho Bank | 391 | 0.815% | Fixed | Jul 3, 2017 | Jun 30, 2027 | 10 years | |||||||||||||||||||
Term Loan III | Yamaguchi Bank | 823 | 0.815% | Fixed | Jul 3, 2017 | Jun 30, 2027 | 10 years | |||||||||||||||||||
Total | 6,309 | Average 0.771% | ||||||||||||||||||||||||
LTV (Forecast) | ||||||||||||||||||||||||||
FY17/6 | FY18/6 | FY19/6 | FY20/6 | FY21/6 | FY22/6 | FY23/6 | FY24/6 | FY25/6 | FY26/6 | |||||||||||||||||
(Actual) | (Actual) | (Actual) | ||||||||||||||||||||||||
57.4% | 58.5% | 57.8% | 57.8% | 57.1% | 56.4% | 55.6% | 54.7% | 53.7% | 52.3% | |||||||||||||||||
Interest Bearing Liabilities ÷ FFO (Forecast) | ||||||||||||||||||||||||||
FY17/6 | FY18/6 | FY19/6 | FY20/6 | FY21/6 | FY22/6 | FY23/6 | FY24/6 | FY25/6 | FY26/6 | |||||||||||||||||
(Actual) | (Actual) | (Actual) | ||||||||||||||||||||||||
15.5X | 8.1X | 8.0X | 7.8X | 7.1X | 6.6X | 5.9X | 5.4X | 4.8X | 4.3X | |||||||||||||||||
Outstanding | ||||||||||||||||||||||||||
6,858M | 7,160M | 6,733M | 6,309M | 5,875M | 5,438M | 4,990M | 4,543M | 4,090M | 3,636M | |||||||||||||||||
Loan Amount | ||||||||||||||||||||||||||
FFO = Funds From Operations |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 15 |
FY21/6 Forecast
Forecast Dividend JPY 3,820
(JPY million) | |||||||||
FY19/6 | FY20/6 | FY20/6 | FY21/6 | ||||||
Actual | Forecast | Actual | Forecast | ||||||
Operating Revenue | 1,118 | 1,085 | 1,089 | 1,078 | |||||
Operating Expenses | 836 | 844 | 831 | 826 | |||||
(Depreciation) | 636 | 638 | 636 | 640 | |||||
Operating Profit | 282 | 240 | 257 | 252 | |||||
Recurring Profit | 174 | 145 | 167 | 170 | |||||
Net Income | 173 | 144 | 165 | 169 | |||||
Dividend | JPY 3,865 | JPY 3,580 | JPY 3,802 | JPY 3,820 | |||||
(excluding DEE) | JPY 1,680 | JPY 1,390 | JPY 1,612 | JPY 1,625 | |||||
(DEE) | JPY 2,185 | JPY 2,190 | JPY 2,190 | JPY 2,195 | |||||
Number of Power Plants | 15 | 15 | 15 | 15 | |||||
Power Generation | 35.21M kWh | 34.29M kWh | 34.31M kWh | 34.12M kWh | |||||
DEE = Dividend in Excess of Earnings
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 16 |
Ichigo J.League Shareholder Program
Represents Two Firsts for a Shareholder Program in Japan
- First Japanese company to include not just its own shareholders, but also the shareholders of the REITs and YieldCo that it manages, in its shareholder program (55,000 shareholders total)
- First company to offer shareholders free tickets to everyJ.League game at everyJ.League club
Ichigo is deepening its partnership with the J.League and working to further Ichigo's mission of promoting local community developments.
FY20/2 Shareholder Program- Free tickets for 85 games
- c. 400 tickets
*Program started mid-season
Ichigo Kids J.League Events
- c. 350 participants
Escort players onto field Join pre-matchwarm-up High-fives with players Carry club flag
Unfurl center circle flag
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 17 |
Driving Shareholder Value
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 18 |
Japan's First Ten-Year Earnings Forecast
Ten-Year Dividend & FFO Forecast (Includes 2017 - 2020 Actuals)
(JPY) | |||||||||||||||||||||||||||||||||||
Actual | Forecast | ||||||||||||||||||||||||||||||||||
FY17/6 | FY18/6 | FY19/6 | FY20/6 | FY21/6 | FY22/6 | FY23/6 | FY24/6 | FY25/6 | FY26/6 | ||||||||||||||||||||||||||
FFO per Share | 4,305 | 8,560 | 8,197 | 8,001 | 7,982 | 8,002 | 8,146 | 8,136 | 8,253 | 8,211 | |||||||||||||||||||||||||
DPS | 2,139 | 4,226 | 3,865 | 3,802 | 3,820 | 3,945 | 4,095 | 4,065 | 3,885 | 3,540 | |||||||||||||||||||||||||
FFO = Funds From Operations | (JPY) | ||||||||||||||||||||||||||||||||||
+636 | |||||||||||||||||||||||||||||||||||
+305 | +222 | ||||||||||||||||||||||||||||||||||
Initial Forecast | JPY 1,390 | 1,750 | 1,895 | 1,860 | |||||||||||||||||||||||||||||||
Forecast Revision | +JPY 222 | 1,410 | 1,375 | 1,390 | 1,625 | 1,875 | |||||||||||||||||||||||||||||
Actual | JPY 1,612 | 1,715 | |||||||||||||||||||||||||||||||||
Dividend per Share (excluding DEE) | 869 | ||||||||||||||||||||||||||||||||||
DEE per Share | 2,180 | 2,185 | 2,190 | 2,195 | 2,195 | 2,200 | 2,205 | 2,010 | 1,825 | ||||||||||||||||||||||||||
DEE = Dividend in Excess of | |||||||||||||||||||||||||||||||||||
Earnings | 1,270 | ||||||||||||||||||||||||||||||||||
FY17/6 | FY18/6 | FY19/6 | FY20/6 | FY21/6 | FY22/6 | FY23/6 | FY24/6 | FY25/6 | FY26/6 | ||||||||||||||||||||||||||
Actual | Actual | Actual | Actual |
Amortization of TSE listing and new share-issuance expenses
Amortization of expenses related to Ichigo Green establishment
Capex based on long-term capex plan
- Two-for-onestock split on Jan 1, 2018 (record date: Dec 31, 2017). FY17/6 per share amounts have been adjusted to reflect stock split.
Although Ichigo Green's FY17/6 ran from Oct 1, 2016 to June 30, 2017, its actual operating timeframe was the 7-month period from Dec 1, 2016, the day it acquired its first power plants, to June 30, 2017.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 19 |
Ichigo (2337) Power Plant Performance Guarantee
Further Supports and Solidifies Long-Term Returns
- Power Generation Operating Revenue fully distributed to Ichigo Green shareholders
- Above-forecastOperating Revenue also fully distributed
- Guaranteed base revenue (FIT electricity sales revenue) from Ichigo (2337) based on the annual P85 production forecast regardless of actual power generation
- Power plants carry P&C, earthquake, and operating performance insurance
- Earthquake insurance only purchased for power plants where third-party assessment concludes earthquake risk warrants
Operator-Guaranteed Base Revenue | Annual P85 | Annual P50 Production Forecast |
Production Forecast | (basis for Ichigo Green earnings forecast) |
Ichigo-Guaranteed
Base Revenue
FIT power production revenue (less operating expenses) based on annual P85 production forecast
Additional Revenue
Additional Revenue (>P85 forecast) fully distributed as dividend
Operating Expenses
Incremental operating expenses
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 20 |
Customized Solar Power Plant Builds
Optimized to Local Climate & Topography to Maximize Power Production Efficiency
- Snow (Hokkaido): High mounting racks and 30 degree panel inclination to avoid and displace snow coverage (vs. 10 degree in other areas)
- High winds (Kagawa): Mounting racks closely fit to site inclines
- Typhoons (Okinawa): Mounting racks with extra load capacities capable of withstanding wind velocities of 60m per second
Ichigo Engaru Higashimachi ECO Power Plant | Ichigo Takamatsu Kokubunjicho Nii ECO Power Plant | Ichigo Nago Futami ECO Power Plant |
(Hokkaido) | (Kagawa) | (Okinawa) |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 21 |
Fully-NetworkedPanel-Level Production Monitoring
Real-Time Monitoring System Immediately Detects Any Failures at the Panel Level
Power Plant B
Power Plant C
Power Plant D
Monitoring & Analysis
- Real-timemonitoring
- Immediate response capability
- Real-timeanalysis of production data for early detection of malfunctions
Power Plant A
Inverter | Connection Unit | Solar Panel |
String Monitoring
Monitoring System
Comprehensive Monitoring System
Internet | Schematic | |||||||
Comprehensive Monitoring | ||||||||
System | ||||||||
Operator: | ||||||||
Ichigo ECO Energy | ||||||||
System maintenance | ||||||||
Repair & Maintenance | ||||||||
On-site inspection and repairs | ||||||||
Service Providers | ||||||||
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 22 |
World-Class Disclosure: Real-Time Power Production Data
Real-Time Individual Power Plant Data and Live Video Feeds
Live Feed
Ichigo Green HP
www.ichigo-green.co.jp/en
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 23 |
Growth Strategy Leveraging Ichigo Strengths
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 24 |
Sponsor: Ichigo, A Sustainable Infrastructure Company
Core Businesses: Asset Management, Sustainable Real Estate, Clean Energy
- Manages Ichigo Office (8975), Ichigo Hotel (3463), and Ichigo Green (9282)
- TSE First Section, JPX-Nikkei 400 Member
- Deeply committed to CSR and Sustainability
- Japan's first zero-carbon listed real estate company
Ichigo
(TSE First Section 2337)
Ichigo Preserves and Improves Real Estate
Asset | Ichigo Investment Advisors | |
Management | ||
Ichigo Estate | ||
Ichigo Green (9282)
Ichigo Office (8975)
Ichigo Hotel (3463)
Miyako City
Hiromi Miyake
(Weightlifting)
The word "Ichigo" comes from the ancient Japanese proverb, Ichigo Ichie, literally meaning "One lifetime, one encounter." The phrase was first used by a 16th century master of the tea ceremony, Sen no Rikyu. He called upon his disciples to give total focus and sincerity to each act of the tea ceremony for every guest, because that particular moment will only exist once and must be fully lived and realized.
Ichigo Owners | |
Sustainable | |
Ichigo Land Shinchiku | |
Real Estate | |
Ichigo Real Estate Services | |
Fukuoka | |
Ichigo Marché | |
Centro
Storage Plus
Ichigo Animation
Hakata Hotels
Ichigo embraces the Ichigo Ichie philosophy of sincerity and service, and works to build strong long-term relationships to support the success of our clients, shareholders, and all stakeholders.
Clean Energy | Ichigo ECO Energy |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 25 |
Synergies Between Ichigo Green and Ichigo
- Ichigo-providedsolar and wind power plant pipeline
- Power plant technical capabilities backed by Ichigo ECO Energy's nationwide solar power operating track record
- Ichigo Investment Advisor's deep asset management capabilities
Sustainable Real Estate Business Model | ||||
Green | ||||
Infrastructure | Solar Plants | |||
Buy | ||||
Ichigo Green | ||||
(9282) | Sell | |||
Office | Third- | |||
Real | ||||
Sustainable | ||||
Estate | Party | |||
Ichigo Office | Real Estate | Investors | ||
(8975) | Real | |||
Hotel | 不動産 | |||
Estate | Preserve & | Sell | ||
Improve | ||||
Ichigo Hotel | ||||
(3463) | Buy | |||
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 26 |
Ichigo & Ichigo Green Solar Power Plant Portfolio
Serving Local Communities and the Environment
Total Operating and In-Development | Chugoku | |
Ichigo Yamaguchi Aionishi | 1.24MW | |
Ichigo Power Plants | ||
Ichigo Yamaguchi Sayama | 2.35MW |
64 Plants (187MW*) | ||||||
Ichigo Yonago Izumi | 2.61MW | |||||
Currently Operating | Ichigo Kasaoka Takumicho | 1.11MW | ||||
Ichigo Fuchu Jogecho Yano | 0.99MW | |||||
48 Plants (144MW) | Ichigo Sera Aomizu | 2.87MW | ||||
Ichigo Sera Tsukuchi | 2.54MW | |||||
Okinawa | ||||||
Ichigo Higashi-Hiroshima Saijocho | 2.72MW | |||||
Ichigo Nago Futami | 8.44MW | Taguchi | ||||
Kyushu | Ichigo Kasaoka Iwanoike | 2.64MW | ||||
Ichigo Kure Yasuuracho Nakahata | 2.90MW | |||||
Ichigo Miyakonojo Yasuhisacho | 1.44MW | |||||
Ichigo Kasaoka Osakaike | 2.66MW | |||||
Ichigo Kijo Takajo | 0.89MW | |||||
Ichigo Kasaoka Idachiike | 2.67MW | |||||
Ichigo Itoshima Iwara | 1.48MW | |||||
Ichigo Sera Shimotsuda | 2.94MW | |||||
Ichigo Miyakonojo | ||||||
Takazakicho Tsumagirishima | 2.96MW | Total | 30.24MW | |||
Chubu | ||||||
Ichigo Ebino Suenaga | 13.99MW |
Total | 20.76MW | Ichigo Toyokawa Mitocho Sawakihama | 1.80MW | ||
Ichigo Toki Oroshicho | 1.39MW | ||||
* Excludes wind power | Ichigo Tsu | 2.94MW | |||
Ichigo Toki Tsurusatocho Kakino | 1.31MW | ||||
plants under | |||||
Ichigo Sakahogi Fukagaya | 2.89MW | ||||
development (18.5MW) | Kansai | ||||
Ichigo Toki Tsurusatocho | 1.67MW | ||||
Ichigo Sennan Kitsuneike | 2.86MW | Kakino Higashi | |||
Ichigo Green (9282) | |||||
Ichigo Takashima Kutsuki | 3.74MW | Ichigo Minokamo Hachiyacho | 1.29MW | ||
Ichigo | Kamihachiya | ||||
Ichigo Kobe Pompuike | 2.45MW | ||||
Ichigo Seto Jokojicho | 1.45MW | ||||
In-Development | Total | 9.05MW | |||
Ichigo Obu Yoshidamachi | 0.98MW | ||||
(As of July 14, 2020) | Shikoku | Ichigo Ueda Yoshidaike | 1.01MW | ||
Ichigo Takamatsu Kokubunjicho Nii | 2.43MW | Ichigo Komagane Akaho Minami | 0.74MW | ||
Ichigo Iyo Nakayamacho Izubuchi | 1.23MW | Ichigo Tatsunomachi Sawasoko | 0.74MW | ||
Ichigo Tokushima Higashi-Okinosu | 2.52MW | Ichigo Komagane Akaho Kita | 0.39MW | ||
Total | 6.18MW | Total | 18.60MW |
Hokkaido
Ichigo Motomombetsu | 1.40MW |
Ichigo Engaru Higashimachi | 1.24MW |
Ichigo Engaru Kiyokawa | 1.12MW |
Ichigo Abira Toasa | 1.16MW |
Ichigo Muroran Hatchodaira | 1.24MW |
Ichigo Toyokoro | 1.02MW |
Ichigo Nakashibetsu Midorigaoka | 1.93MW |
Ichigo Yubetsu Barou | 0.80MW |
Ichigo Betsukai Kawakamicho | 0.88MW |
Ichigo Akkeshi Shirahama | 0.80MW |
Ichigo Toyokoro Sasadamachi | 0.60MW |
Ichigo Memuro Nishi-Shikari | 1.32MW |
Total | 13.51MW |
Tohoku | |
Ichigo Hamanaka Bokujo Tsurunokotai | 2.31MW |
Ichigo Hamanaka Bokujo Kajibayashi | 2.31MW |
(Wind) Ichigo Yonezawa Itaya | 7.39MW |
Total | 12.01MW |
(Wind - Pipeline) Iwate | 7.50MW |
(Wind - Pipeline) Fukushima | 7.00MW |
Kanto | |
Ichigo Kiryu Okuzawa | 1.33MW |
Ichigo Maebashi Naegashima | 0.67MW |
Ichigo Showamura Ogose | 43.34MW |
Ichigo Toride Shimotakai Kita | 1.03MW |
Ichigo Toride Shimotakai Minami | 0.54MW |
Ichigo Minakami Aramaki | 12.02MW |
Ichigo Hitachiomiya | 2.99MW |
Ichigo Hokota Aoyagi | 2.48MW |
Ichigo Toride Shimotakai Nishi | 2.85MW |
Ichigo Chiba Wakaba-ku | 0.74MW |
Omiyacho Nishi | |
Ichigo Chiba Wakaba-ku | 0.74MW |
Omiyacho Higashi | |
Total | 68.73MW |
(Wind - Pipeline) Chiba | 4.00MW |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 27 |
Ichigo's Commitment to ESG
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 28 |
Ichigo Sustainability Policy
Harmony with the Environment
Ichigo actively monitors and minimizes the environmental impact of its business operations.
Energy Conservation, CO2 Reduction, and Recycling
Ichigo seeks to contribute to a low-carbon,low-waste society by reducing energy consumption, extending the useful life of assets, actively recycling, reducing waste production and water consumption, and implementing green procurement measures.
Regulatory and Environmental Compliance
Ichigo complies with all environmental laws and regulations and Ichigo's own independently- established environmental rules. Ichigo also carefully monitors and complies with all applicable changes in laws and regulations.
Training and Awareness
Ichigo promotes understanding of its Sustainability Policy and works to increase sustainability awareness among all Ichigo employees.
Sustainability Performance Communication and Disclosure
Ichigo communicates its Sustainability Policy and Ichigo's sustainability initiatives to society at large. Ichigo also obtains certifications for its sustainability activities on an ongoing basis.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 29 |
Ichigo ESG - Environmental
Solar and Wind Energy: Safe and Clean
Annual Power Generation | Annual CO2 Reduction |
158,586,005 kWh | 104,666,758 kg |
Equivalent to annual | Equivalent to annual |
CO2 emission of | |
energy consumption of | |
45,507 cars | |
52,862 households | |
Sustainable Real Estate
Preserve & EnhanceExisting Buildings to End Wasteful Demolish & Rebuild
- Lengthen useful life of existing real estate
- Shrink footprint by reducing demolition waste and use of raw materials, energy, and human effort for construction
The Federation of Electric Power
Ministry of Environment
Lowest
Companies of Japan
Annual CO2 emission per car c. 2,300kg
Demolish
Impact
Annual energy consumption per household 3,000kWh
(July 2019 to June 2020 - Total of Ichigo and Ichigo Green)
Highest
Efficiency
Natural Disaster Response
No injuries or damages at any Ichigo asset or power plant from recent natural disasters
Robust Assets
- Real estate: continuous improvements to safety & functionality via value-add capex
- Power plants: site selection and construction based on detailed specifications customized to local geography
Robust BCP & Real-time Response
- Pre-typhoonpreventative measures (water shielding, sandbags, etc.) & on-site checks
- Overwhelming priority is safety of tenants: on-the-ground confirmation & on-the-ground response
- Ichigo engineering team immediate response: same day on-site safety and engineering inspections to prevent secondary damage and losses
- Developed & deployed proprietary Susportsoftware system for real-time information sharing & emergency response
Environmental Certifications | ||
CASBEE | Ichigo Office (8975) | |
(Comprehensive Assessment System | ||
for Built Environment Efficiency) | ||
S rank | A rank |
- Ebisu Green Glass
- Ichigo Sakaisuji Honmachi Building
- Ichigo Sendai East Building
• Ichigo Kanda Nishikicho Building | Green Star |
• Ichigo Ikenohata Building | |
(Highest Ranking) | |
3 years in a row |
Ichigo Ichigo
Takamatsu Marunouchi
Building Building
Other Certifications
BELS (Building-housingEnergy-efficiency Labeling System),
DBJ Green Building
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 30 |
Ichigo ESG - Social
Sports | Arts | |
Support National & | Paralym Art Sponsor | |
World-Class Athletes | - Support artists with | |
‒ Weightlifting | disabilities | |
‒ Riflery | "Hiromi Miyake" | |
‒ Track & Field | ||
by Kenji Ino | ||
Weightlifter | "Re Born: Cheers to | |
Value-Add" | ||
Hiromi Miyake | by Sakura |
Children's Cancer
Treatment
Support University of Miyazaki Faculty of Medicine's Program for Children
- Ichigo subsidiary Miyako City issued CSR bond & donated a portion of underwriter commission to the Cancer Program
- Providing ongoing sponsorship of volunteer activities in support of children with cancer
Local Communities
Promote Community Development via Sponsorship of J.League (Only Top Partner with Real Estate Expertise)
- Renovate and upgrade stadiums and help local governments reduce steep operating and maintenance costs
- Use real estate expertise to help build stronger and healthier local communities
Strengthen Local Communities, Create Jobs, and Boost Rural Economies via Smart Agriculture
- Collaborate with local farmers to increase agricultural output, improve quality, and raise rural incomes
- Increase Japan's food self-sufficiency
©J.LEAGUE
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 31 |
Ichigo ESG - Governance
Ichigo Green
Monitors Asset Management Company
- All Ichigo Green Directors are Independent Directors
- Active discussion and effective internal controls via Board led by Independent Executive Director
Investment Corporation
Ichigo Green
(TSE 9282) Shareholder Meeting
Board of Directors
Executive Director | Mami Nagasaki |
Supervising Director | Arata Nomoto |
Supervising Director | Kiyofumi Fujita |
External Auditor
Grant Thornton Taiyo LLC
Asset Management
Agreement
Asset Management Company
Ichigo Investment Advisors
Asset Management Company
Global Best Practice Governance
- Majority of AMC Directors (3 of 5) are Independent Directors
- Independent asset management team & best- practice execution on behalf of Ichigo Green
- Compliance and Audit report directly to President to monitor and review critical compliance matters
- Further ensure objectivity and independence by including third-party, independent lawyers and accountants in the Investment Committee & Risk & Compliance Committee
Shareholder Meeting
Corporate Auditor
Board of Directors | |||||||
Chairman | |||||||
Internal Audit | |||||||
Risk & Compliance | President | ||||||
Committee | Compliance | ||||||
Investment | Committee | ||||||
(Ichigo Green) |
Ichigo Green Division
Asset Management
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 32 |
Solar Power Plant Data
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 33 |
Solar Power Plant Map
(as of June 30, 2020)
Geographically Diversified
Across Japan
Ichigo Motomombetsu | Ichigo Engaru Higashimachi |
1.40MW | 1.24MW |
Ichigo Nago Futami | Ichigo Abira Toasa | Ichigo Engaru Kiyokawa |
8.44MW | 1.16MW | 1.12MW |
Ichigo Iyo Nakayamacho Izubuchi | Ichigo Muroran Hatchodaira | Ichigo Nakashibetsu Midorigaoka | |||||||
1.23MW | 1.24MW | 1.93MW | |||||||
Ichigo Yamaguchi | Aionishi | Ichigo Kiryu Okuzawa | |||||||
1.24MW | 1.33MW | ||||||||
Ichigo Toyokoro | |||||||||
1.02MW | |||||||||
Ichigo Yamaguchi Sayama | Ichigo Toyokawa Mitocho Sawakihama | ||||||||
1.80MW | |||||||||
2.35MW | |||||||||
Ichigo Miyakonojo Yasuhisacho | Ichigo Takamatsu Kokubunjicho Nii | 15 Plants (29MW) | |||||||
1.44MW | 2.43MW | ||||||||
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 34 | ||||||||
Power Generation (YOY)
Power Generation -2.5% YOY
Power Generation: FY20/6 vs. FY19/6
(kWh)
5,000,000
FY19/6 Actual (15 Power Plants) | FY19/6 Actual: 35.21M kWh |
FY20/6 Actual (15 Power Plants) | FY20/6 Actual: 34.31M kWh |
(-0.89M kWh, -2.5% YOY) |
4,000,000
3,000,000
2,000,000
1,000,000
0
July 2019 | August | September | October | November December | Jan 2020 | February | March | April | May | June |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 35 |
Individual Solar Power Plant Earnings (July 2019 - June 2020)
Leaseholder | ||||||
Power | Operating | |||||
No. | Solar Power Plant | Production | ||||
Expenses | ||||||
Revenue | ||||||
E-01 | Ichigo Kiryu Okuzawa | 63,166 | 11,985 | |||
E-02 | Ichigo Motomombetsu | 61,092 | 11,899 | |||
E-03 | Ichigo Muroran Hatchodaira | 58,587 | 10,305 | |||
E-04 | Ichigo Engaru Kiyokawa | 49,339 | 8,525 | |||
E-05 Ichigo Iyo Nakayamacho Izubuchi | 52,852 | 9,740 | ||||
E-06 | Ichigo Nakashibetsu Midorigaoka | 89,035 | 14,702 | |||
E-07 | Ichigo Abira Toasa | 54,843 | 12,084 | |||
E-08 | Ichigo Toyokoro | 51,152 | 11,135 | |||
E-09 | Ichigo Nago Futami | 375,775 | 53,561 | |||
E-10 | Ichigo Engaru Higashimachi | 51,650 | 9,705 | |||
E-11 | Ichigo Takamatsu Kokubunjicho Nii | 110,246 | 13,853 | |||
E-12 | Ichigo Miyakonojo Yasuhisacho | 53,256 | 11,337 | |||
E-13 Ichigo Toyokawa Mitocho Sawakihama | 72,127 | 21,692 | ||||
E-14 | Ichigo Yamaguchi Aionishi | 59,977 | 10,367 | |||
E-15 | Ichigo Yamaguchi Sayama | 110,498 | 16,256 | |||
Total | 1,313,602 | 227,151 |
(JPY thousand) | ||||||||
Ichigo Green | ||||||||
Operating | Expenses | NOI | Depreciation | Income | ||||
Revenue | Expense | |||||||
51,181 | 4,218 | 46,962 | 29,795 | 17,167 | ||||
49,192 | 4,297 | 44,895 | 29,435 | 15,459 | ||||
48,282 | 4,052 | 44,229 | 27,654 | 16,574 | ||||
40,814 | 3,460 | 37,353 | 23,618 | 13,735 | ||||
43,112 | 4,047 | 39,065 | 27,826 | 11,238 | ||||
74,333 | 6,920 | 67,412 | 43,706 | 23,706 | ||||
42,758 | 3,953 | 38,805 | 25,048 | 13,756 | ||||
40,016 | 3,897 | 36,118 | 24,652 | 11,465 | ||||
322,213 | 30,745 | 291,468 | 190,708 | 100,760 | ||||
41,944 | 4,174 | 37,770 | 26,101 | 11,669 | ||||
96,393 | 9,199 | 87,194 | 54,416 | 32,778 | ||||
44,694 | * | 4,593 | 40,101 | 28,422 | 11,678 | |||
50,435 | 4,822 | 45,612 | 28,474 | 17,137 | ||||
49,610 | 5,563 | 44,047 | 26,226 | 17,820 | ||||
94,241 | 8,067 | 86,174 | 50,706 | 35,468 | ||||
1,089,225 | 102,013 | 987,211 | 636,793 | 350,417 | ||||
- Includes JPY 2.78M operator-guaranteed base revenue due to actual power generation at Ichigo Miyakonojo Yasuhisacho ECO power plant (E-12) falling below the performance guarantee threshold
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 36 |
FY21/6 Forecast Power Generation
FY21/6 Forecast 34.12 million kWh (FY20/6 Actual 34.31 million kWh)
FY20/6 Actual Power Generation and FY21/6 Forecast Power Production (15 Power Plants)
(kWh)
5,000,000
FY20/6 Actual (15 Power Plants) | FY20/6 Actual: 34.31M kWh |
FY21/6 Forecast (15 Power Plants) | FY21/6 Forecast: 34.12M kWh |
(-0.19M kWh) |
4,000,000
3,000,000
2,000,000
1,000,000
0
July | August September October November December January | February | March | April | May | June |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 37 |
Solar Power Plant Portfolio
as of June 30, 2020
Book | Appraisal | |||||||||
No. | Solar Power Plant | Location | Acquisition | Value | Value1 | |||||
Date | (JPY | (JPY | ||||||||
million) | million) | |||||||||
E-01 | Ichigo Kiryu Okuzawa | Kiryu City, Gunma | Dec 2016 | 394 | 440 | |||||
E-02 | Ichigo Motomombetsu | Mombetsu City, Hokkaido | Dec 2016 | 402 | 448 | |||||
E-03 | Ichigo Muroran Hatchodaira | Muroran City, Hokkaido | Dec 2016 | 380 | 423 | |||||
E-04 | Ichigo Engaru Kiyokawa | Mombetsu County, Hokkaido | Dec 2016 | 324 | 351 | |||||
E-05 Ichigo Iyo Nakayamacho Izubuchi | Iyo City, Ehime | Dec 2016 | 384 | 431 | ||||||
E-06 | Ichigo Nakashibetsu Midorigaoka | Shibetsu County, Hokkaido | Dec 2016 | 630 | 691 | |||||
E-07 | Ichigo Abira Toasa | Yufutsu County, Hokkaido | Dec 2016 | 363 | 399 | |||||
E-08 | Ichigo Toyokoro | Nakagawa County, Hokkaido | Dec 2016 | 357 | 394 | |||||
E-09 | Ichigo Nago Futami | Nago City, Okinawa | Dec 2016 | 2,797 | 3,241 | |||||
E-10 | Ichigo Engaru Higashimachi | Mombetsu County, Hokkaido | Dec 2016 | 382 | 411 | |||||
E-11 | Ichigo Takamatsu Kokubunjicho Nii | Takamatsu City, Kagawa | Dec 2016 | 950 | 1,007 | |||||
E-12 | Ichigo Miyakonojo Yasuhisacho | Miyakonojo City, Miyazaki | Dec 2016 | 428 | 439 | |||||
E-13 Ichigo Toyokawa Mitocho Sawakihama | Toyokawa City, Aichi | Dec 2016 | 434 | 443 | ||||||
E-14 | Ichigo Yamaguchi Aionishi | Yamaguchi City, Yamaguchi | Jul 2017 | 483 | 508 | |||||
E-15 | Ichigo Yamaguchi Sayama | Yamaguchi City, Yamaguchi | Jul 2017 | 800 | 869 |
Panel | FIT | 3 | Portfolio | ||
Output2 | |||||
4 | |||||
(MW) | (JPY) | Weight | |||
1.33 | 40 | 4.15% | |||
1.40 | 40 | 4.23% | |||
1.24 | 40 | 4.00% | |||
1.12 | 40 | 3.41% | |||
1.23 | 40 | 4.04% | |||
1.93 | 40 | 6.62% | |||
1.16 | 40 | 3.82% | |||
1.02 | 40 | 3.76% | |||
8.44 | 40 | 29.40% | |||
1.24 | 40 | 4.02% | |||
2.43 | 36 | 9.99% | |||
1.44 | 36 | 4.51% | |||
1.80 | 32 | 4.56% | |||
1.24 | 40 | 5.08% | |||
2.35 | 36 | 8.41% |
Total (15 Solar Power Plants) | 9,514 | 10,497 | 29.43 | 38.7 | 100% |
- Appraisal Value is from PwC Sustainability LLC's Valuation Report using values as of June 30, 2020. The values are medians of the appraisal value ranges shown in the Report.
- Panel Output is derived by multiplying the maximum output of a single solar panel by the total number of panels
- FIT (Feed-In Tariff) is the purchase price agreed in the respective Power Purchase Agreements for each solar power plant
- Portfolio Weight is based on book value
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 38 |
Individual Solar Power Plant Details
E-01 Ichigo Kiryu Okuzawa
Location | Gunma |
Area | |
27,588m2 | |
Operation | |
Sep 30, 2013 | |
Start Date | |
Panel | 1.33MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Sep 29, 2033 | |
Power | |
TEPCO Energy | |
Purchaser | Partner |
E-02 Ichigo Motomombetsu
Location | Hokkaido |
Area | |
48,947m2 | |
Operation | |
Feb 3, 2014 | |
Start Date | |
Panel | 1.40MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Feb 2, 2034 | |
Power | |
Hokkaido Electric | |
Purchaser | |
FY20/6 Actual Power Generation: +4.6% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: +0.4% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 39 |
Individual Solar Power Plant Details
E-03 Ichigo Muroran Hatchodaira
Location | Hokkaido |
Area | |
35,801m2 | |
Operation | |
Mar 3, 2014 | |
Start Date | |
Panel | 1.24MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Mar 2, 2034 | |
Power | |
Hokkaido Electric | |
Purchaser | |
E-04 Ichigo Engaru Kiyokawa
Location | Hokkaido |
Area | |
27,164m2 | |
Operation | |
Mar 4, 2014 | |
Start Date | |
Panel | 1.12MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Mar 3, 2034 | |
Power | |
Hokkaido Electric | |
Purchaser | |
FY20/6 Actual Power Generation: +3.9% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: +1.3% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 40 |
Individual Solar Power Plant Details
E-05 Ichigo Iyo Nakayamacho Izubuchi
Location | Ehime |
Area | |
26,261m2 | |
Operation | |
Apr 2, 2014 | |
Start Date | |
Panel | 1.23MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Apr 1, 2034 | |
Power | |
Shikoku Electric | |
Purchaser | |
E-06 Ichigo Nakashibetsu Midorigaoka
Location | Hokkaido |
Area | |
54,870m2 | |
Operation | |
Nov 4, 2014 | |
Start Date | |
Panel | 1.93MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Nov 3, 2034 | |
Power | |
Hokkaido Electric | |
Purchaser | |
FY20/6 Actual Power Generation: -7.6% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: +2.0% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
300,000
250,000
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 41 |
Individual Solar Power Plant Details
E-07 Ichigo Abira Toasa
Location | Hokkaido |
Area | |
29,731m2 | |
Operation | |
Dec 2, 2014 | |
Start Date | |
Panel | 1.16MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Dec 1, 2034 | |
Power | |
Hokkaido Electric | |
Purchaser | |
E-08 Ichigo Toyokoro
Location | Hokkaido |
Area | |
29,004m2 | |
Operation | |
Dec 4, 2014 | |
Start Date | |
Panel | 1.02MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Dec 3, 2034 | |
Power | |
Hokkaido Electric | |
Purchaser | |
FY20/6 Actual Power Generation: +4.3% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: +0.1% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 42 |
Individual Solar Power Plant Details
E-09 Ichigo Nago Futami
Location | Okinawa |
Area | |
146,294m2 | |
Operation | |
Feb 2, 2015 | |
Start Date | |
Panel | 8.44MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Feb 1, 2035 | |
Power | |
Okinawa Electric | |
Purchaser | |
E-10 Ichigo Engaru Higashimachi
Location | Hokkaido |
Area | |
46,329m2 | |
Operation | |
Feb 3, 2015 | |
Start Date | |
Panel | 1.24MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Feb 2, 2035 | |
Power | |
Hokkaido Electric | |
Purchaser | |
FY20/6 Actual Power Generation: -2.8% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
1,500,000
1,200,000 | |||||||||
900,000 | |||||||||
600,000 | |||||||||
300,000 | |||||||||
0 | |||||||||
Jul | Aug Sep | Oct | Nov Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: -1.7% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 43 |
Individual Solar Power Plant Details
E-11 Ichigo Takamatsu Kokubunjicho Nii
Location | Kagawa |
Area | |
79,340m2 | |
Operation | |
Jun 2, 2015 | |
Start Date | |
Panel | 2.43MW |
Output | |
FIT | JPY 36 |
FIT Period | |
Jun 1, 2035 | |
Power | |
Shikoku Electric | |
Purchaser | |
E-12 Ichigo Miyakonojo Yasuhisacho
Location | Miyazaki |
Area | |
94,165m2 | |
Operation | |
Jul 8, 2015 | |
Start Date | |
Panel | 1.44MW |
Output | |
FIT | JPY 36 |
FIT Period | |
Jul 7, 2035 | |
Power | |
Kyushu Electric | |
Purchaser | |
FY20/6 Actual Power Generation: +0.6% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
400,000
300,000
200,000
100,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: -12.4% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 44 |
Individual Solar Power Plant Details
E-13 Ichigo Toyokawa Mitocho Sawakihama
Location | Aichi |
Area | |
19,393m2 | |
Operation | |
Sep 16, 2015 | |
Start Date | |
Panel | 1.80MW |
Output | |
FIT | JPY 32 |
FIT Period | |
Sep 15, 2035 | |
Power | |
Chubu Electric | |
Purchaser | |
E-14 Ichigo Yamaguchi Aionishi
Location | Yamaguchi |
Area | |
19,815m2 | |
Operation | |
Dec 7, 2015 | |
Start Date | |
Panel | 1.24MW |
Output | |
FIT | JPY 40 |
FIT Period | |
Dec 6, 2035 | |
Power | |
Chugoku Electric | |
Purchaser | |
FY20/6 Actual Power Generation: +5.1% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
300,000
250,000
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
FY20/6 Actual Power Generation: -0.1% vs. Forecast | |
Forecast Power Generation | |
Actual Power Generation | (kWh) |
200,000
150,000
100,000
50,000
0
Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun |
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 45 |
Individual Solar Power Plant Details
E-15 Ichigo Yamaguchi Sayama | FY20/6 Actual Power Generation: +9.0% vs. Forecast | |||||||
Location | Yamaguchi | Forecast Power Generation | ||||||
400,000 | Actual Power Generation | (kWh) | ||||||
Area | ||||||||
43,621m2 | ||||||||
Operation | ||||||||
Apr 6, 2016 | 300,000 | |||||||
Start Date | ||||||||
Panel | 2.35MW | |||||||
Output | 200,000 | |||||||
FIT | JPY 36 | |||||||
FIT Period | 100,000 | |||||||
Apr 5, 2036 | ||||||||
Power | 0 | |||||||
Chugoku Electric | ||||||||
Jul Aug Sep Oct Nov | Dec Jan Feb Mar Apr May Jun | |||||||
Purchaser | ||||||||
2019 | 2020 |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 46 |
Appendix
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 47 |
Reference: Japan's Feed-In Tariff (FIT)
What is a FIT?
- A policy mechanism designed to accelerate the deployment of renewable energy such as solar and wind, guaranteeing a long-term sale price for electricity (in Japan, 20 years) at a fixed price.
- Japan's FIT is updated every year.
Solar Power FIT
Contract Date | FIT | Guarantee | ||
Period | ||||
FY2012 | JPY 40 | 20 years | ||
FY2013 | JPY 36 | 20 years | ||
FY2014 | JPY 32 | 20 years | ||
FY2015 (4/1~6/30) | JPY 29 | 20 years | ||
FY2015 (7/1~3/31) | JPY 27 | 20 years | ||
FY2016 | JPY 24 | 20 years | ||
FY2017 | JPY 21 1 | 20 years | ||
FY2018 | JPY 18 1 | 20 years | ||
FY2019 | JPY 14 2 | 20 years | ||
FY2020 | JPY 12~13 3 | 20 years |
Pre-consumption tax FIT for power plants with output of >10kW Source: METI, Agency for Natural Resources and Energy
Wind Power FIT
Contract Date | FIT | Guarantee | ||
Period | ||||
FY2017 (4/1~9/30) | JPY 22 | 20 years | ||
FY2017 (10/1~3/31) | JPY 21 | 20 years | ||
FY2018 | JPY 20 | 20 years | ||
FY2019 | JPY 19 | 20 years | ||
FY2020 | JPY 18 | 20 years |
Note: FY starts on April 1 to March 31 of the following year
- FIT for >2MW non-residential solar power production determined via auction process in 2017 and 2018
- FIT for >0.5MW non-residential solar power production determined via auction process from 2019
- FIT for >0.25MW non-residential solar power production determined via auction process from 2020
Average Ichigo Green FIT: JPY 38.7
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 48 |
Shareholder Composition
Major Shareholders (as of June 30, 2020)
Name
- Ichigo Trust Pte. Ltd.
- Ichigo Inc.
- MACQUARIE BANK LIMITED DBU AC
- THE FUKUHO BANK, LTD.
- J.P. MORGAN BANK LUXEMBOURG S.A. 1300000
- BNYM SA/NV FOR BNYM FOR BNY GCM CLIENT ACCOUNTS M LSCB RD
- Credit Suisse Securities
- Bank of Fukuoka, Ltd.
- Rakuten Securities, Inc.
10 The Master Trust Bank of Japan, Ltd. (Trust Account)
No. of | Share |
Shares | |
15,973 | 15.5% |
6,000 | 5.8% |
4,522 | 4.4% |
2,340 | 2.3% |
1,984 | 1.9% |
1,645 | 1.6% |
1,164 | 1.1% |
990 | 1.0% |
770 | 0.7% |
750 | 0.7% |
Shareholdings by Shareholder Type
Foreign Corporations & Individuals | Domestic Financial Institutions | |||||||
100% | Non-Financial Domestic Corporations | Domestic Individuals | ||||||
33,391 shares | 33,370 shares | 25,866 shares | ||||||
80% | (25.1%) | |||||||
(32.4%) | (32.4%) | |||||||
10,439 shares | ||||||||
10,146 shares | 10,269 shares | |||||||
(10.1%) | ||||||||
60% | (9.9%) | (10.0%) | 8,505 shares | |||||
8,841shares | 11,760 shares | (8.3%) | ||||||
(8.6%) | ||||||||
40% | (11.4%) | |||||||
50,588 shares | 47,567 shares | 58,156 shares | ||||||
20% | (56.5%) | |||||||
(49.1%) | (46.2%) | |||||||
0% | ||||||||
Jun 30, 2019* | Dec 31, 2019* | Jun 30, 2020* | ||||||
(102,966 shares) | (102,966 shares) | (102,966 shares) | ||||||
* Number of shares outstanding |
Shareholders by Shareholder Type
Jun 30, 2019 Dec 30, 2019 | Jun 30, 2020 |
Total | 36,138 | 35.1% |
Shareholders | Shareholders | Shareholders | Share | ||
Domestic Individuals | 6,044 | 6,141 | 6,990 | 98.1% | |
Domestic Financial Institutions | 20 | 27 | 23 | 0.3% | |
City banks, regional banks | 3 | 4 | 4 | 0.1% | |
Trust banks | 2 | 3 | 3 | - | |
Other (including securities companies) | 15 | 20 | 16 | 0.2% | |
Non-Financial Domestic Corporations | 68 | 76 | 83 | 1.2% | |
Foreign Corporations & Individuals | 32 | 33 | 32 | 0.4% | |
Total | 6,164 | 6,277 | 7,128 | 100% |
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 49 |
Share Price (Dec 1, 2016 to June 30, 2020)
Listed on the TSE on Dec 1, 2016
(JPY) | (Shares Traded) | ||||||||||||
90,000 | 18,000 | ||||||||||||
Ichigo Green | TSE REIT Index | TSE | Infrastructure Fund Index | Trading Volume | |||||||||
(left axis) | (left axis) | (left axis) | (right axis) | ||||||||||
80,000 | Final trading date for | settlement | 15,000 | ||||||||||
before the two-for-one | stock split | ||||||||||||
70,000 | Dec 26, 2017 | 12,000 | |||||||||||
60,000 | 9,000 |
50,000 | 6,000 |
40,000 | 3,000 |
30,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016/12 | 2017/3 | 2017/6 | 2017/9 | 2017/12 | 2018/3 | 2018/6 | 2018/9 | 2018/12 | 2019/3 | 2019/6 | 2019/9 | 2019/12 | 2020/3 | 2020/6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
*Share price and shares traded from Dec 1, 2016 to Dec 26, 2017 has been adjusted to reflect stock split. | Source: Bloomberg | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation | All rights reserved. | 50 |
Ichigo Green Overview
Investment Corporation
Name
Securities Code
Location
Executive Director
Fiscal Year
Asset Management Company
Name
President
Registration & Membership
Ichigo Green Infrastructure Investment Corporation
9282
1-1-1 Uchisaiwaicho, Chiyoda-ku, Tokyo
Mami Nagasaki
July 1 to June 30 (Half-Year is July 1 to December 31)
Ichigo Investment Advisors Co., Ltd.
Hiroshi Iwai
Financial Instruments Dealer License (Investment Management Services, Investment Advisory & Agency Services, and Type II Financial Instruments Services): Minister of Finance, Kanto Financial Bureau #318
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved. | 51 |
These materials are for informational purposes only, and do not constitute or form a part of, and should not be construed as, an offer to sell or buy securities of Ichigo Green Investment Corporation (Ichigo Green).
These materials may contain forward-looking statements regarding the intent, belief or current expectations of Ichigo Green with respect to financial condition and future results. These statements are based on certain assumptions founded on currently available information. Accordingly, such statements are subject to risks and uncertainties, and there is no assurance as to actual financial conditions or future results. Actual results may vary from those indicated in the forward-looking statements.
In creating these materials, Ichigo Green and Ichigo Investment Advisors Co., Ltd. (IIA) have sought to provide accurate information. However, there can be no assurance given as to the accuracy, certainty, validity or fairness of any such information. The content of these materials is also subject to revision or retraction without prior notice.
This document is a translation. If there is any discrepancy between the Japanese version and the English translation, the Japanese version shall prevail.
Make The World More Sustainable
Contact:
Ichigo Green IR Desk (9282)
TEL: +81-3-3502-4854
E-mail: ir_green@ichigo.gr.jp
www.ichigo-green.co.jp/en
Ichigo is Japan's first zero-carbon listed real estate company. We are taking responsibility for our environmental footprint by offsetting our carbon emissions and investing in low-carbon technologies such as solar energy.
© Ichigo Investment Advisors Co., Ltd. Ichigo Green Infrastructure Investment Corporation All rights reserved.
Attachments
- Original document
- Permalink
Disclaimer
Ichigo Green Infrastructure Investment Corporation published this content on 11 August 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 August 2020 06:03:22 UTC