Subscribe

Hoshino Resorts REIT, Inc. (3287.T)

JPY241,100.00 +4,600.00 (+1.95%)
JP JPX Real Estate REIT - Hotel & Motel
Address 6-18, Kyobashi 3-chome
Tokyo, JP
CEO Kenji Akimoto
IPO 2013-07-12
ISIN JP3047610005

Explore sections of this company profile

Description

Hoshino Resorts REIT, Inc. (HRR) commenced public trading in 2013, notably entering the market as one of the smallest real estate investment trusts worldwide. A pioneering aspect of its strategy involved becoming the inaugural REIT to incorporate traditional Japanese-style inns, known as Ryokans, into its portfolio. Since its launch, HRR has consistently delivered enhanced value to unitholders, expanding its asset base tenfold and roughly doubling distributions compared to its second operational period post-listing. Moving forward, the company's ambition is to drive additional expansion by fostering a continuous cycle of enhanced competitiveness within Hoshino Resorts. HRR is also committed to maintaining sound financial practices, with a strategic focus on expanding its asset footprint, strengthening its portfolio, and making significant contributions to the tourism sector. We appreciate your ongoing support and encouragement.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY241,100.00 +4,600.00 (+1.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.3K
Beta
0.29
Float Shares
569.1K
Free Float %
97.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.13% +0.69% -3.32% -9.45% -6.39% -9.69% -3.92% -28.34% -30.99% -63.26% -20.92%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
241,100.00
Ratings Trend (MoM) 75% Bullish
Rating 2026-06 Change
Strong Buy 2 0
Buy 1 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.11
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
  • Revenue growth
    +53.4% Q2'26: +40.1% (vs Q2'24)
  • EPS growth
    +15.7% Q2'26: +49.1% (vs Q2'24)
  • FCF margin
    Q2'26: -34.7% (vs Q2'24)
  • EBIT margin
    Q2'26: +52.3% (vs Q2'24)
  • ROIC
    Q2'26: +8.2% (vs Q2'24)
  • Share dilution
    +8.3% Q2'26: +14.6% (vs Q2'24)
  • Debt / EBITDA
    8.28× Q2'26: 3.76× (vs Q2'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.29) × ERP
WACC = 58% × Ke + 42% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 241,100.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Oct 2023
actual
Oct 2024
actual
Oct 2025
actual
Oct 2026
1 Rev. Ana.
1 EPS Ana.
Oct 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
12.70B
est: 13.11B (-3.1%)
14.17B
est: 15.18B (-6.6%)
21.73B
est: 17.87B (+21.6%)
18.59B
18.59B – 18.59B
+4.1% YoY
19.21B
19.21B – 19.21B
+3.3% YoY
EBITDA
8.55B
est: 8.40B (+1.7%)
9.63B
est: 9.73B (-1.1%)
11.97B
est: 11.46B (+4.5%)
11.92B
11.92B – 11.92B
+4.1% YoY
12.32B
12.32B – 12.32B
+3.3% YoY
EBIT
5.15B
est: 5.03B (+2.5%)
5.91B
est: 5.82B (+1.5%)
7.88B
est: 6.85B (+15.0%)
7.13B
7.13B – 7.13B
+4.1% YoY
7.37B
7.37B – 7.37B
+3.3% YoY
Net Income
4.52B
est: 5.18B (-12.8%)
5.07B
est: 5.45B (-6.9%)
6.35B
est: 7.38B (-13.9%)
7.74B
7.74B – 7.74B
+4.9% YoY
8.34B
8.34B – 8.34B
+7.8% YoY
SGA
83.76M
est: 934.25M (-91.0%)
1.25B
est: 1.08B (+15.7%)
1.43B
est: 1.27B (+12.1%)
1.33B
1.33B – 1.33B
+4.1% YoY
1.37B
1.37B – 1.37B
+3.3% YoY
EPS
8,848.90
est: 8,848.49 (+0.0%)
9,376.32
est: 9,303.00 (+0.8%)
10,837.00
est: 12,591.00 (-13.9%)
13,212.00
13,212.00 – 13,212.00
+4.9% YoY
14,236.00
14,236.00 – 14,236.00
+7.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-16 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-15 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-12 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-11 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-10 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-09 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-08 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-05 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-04 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-03 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-02 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-06-01 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-29 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-28 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-27 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-26 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-25 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-22 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-21 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-20 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-19 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-18 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-15 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-14 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-13 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-12 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-11 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-08 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-07 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-01 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-04-23 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5
2026-04-22 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5
2026-04-21 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5
2026-04-20 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5
2026-04-17 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5
2026-04-16 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5
2026-04-15 B+ 3/5 3/5 3/5 5/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
126.96B
OE per share TTM
221,376.69
Owner's Yield
93.17%
Maintenance CapEx ratio
2,717.91%
Maint CapEx / Avg PPE
1,339.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
Shares Outstanding
585.8K

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Eiichi Takeda Compliance Officer & Director
Etsuro Takahashi Head of Investment Management Div. & Engineering Department 2 and Director
Kenji Akimoto President & Chief Executive Officer of Hoshino Resort Asset Management Co., Ltd. and Executive Director male
Takahiro Kabuki Director, Head of Corporation Planning, Fin. & Acc., Plan. and Magt. of HR Asset Management male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits