Hankyu Hanshin REIT, Inc.

TSE Code:8977

Financial Information

Debts / Investment Corporation Bonds

Hankyu Hanshin REIT, Inc. has the borrowings as of September 30, 2024 as follows

Lender Outstanding debt total
(millions of yen)
Loan to value ratio
MUFG Bank, Ltd. 15,300 18.8%
Development Bank of Japan Inc. 14,500 17.8%
Sumitomo Mitsui Banking Corporation 12,900 15.8%
Sumitomo Mitsui Trust Bank, Limited 11,600 14.2%
Mizuho Bank, Ltd. 8,900 10.9%
The Senshu Ikeda Bank, Ltd. 4,300 5.3%
Mizuho Trust & Banking Co., Ltd. 3,000 3.7%
The Bank of Fukuoka, Ltd. 1,510 1.9%
Momiji Bank, Ltd. 1,400 1.7%
The Chukyo Bank, Ltd. 1,000 1.2%
Shinkin Central Bank 960 1.2%
The Bank of Kyoto, Ltd. 750 0.9%
Nippon Life Insurance Company 750 0.9%
Kansai Mirai Bank, Limited 560 0.7%
The Chiba Bank, Ltd. 480 0.6%
The Akita Bank, Ltd. 430 0.5%
Daishi Hokuetsu Bank, Ltd. 430 0.5%
The Juhachi-Shinwa Bank, Ltd. 400 0.5%
The Nanto Bank,Ltd. 400 0.5%
The Minato Bank, Ltd. 400 0.5%
The Gunma Bank, Ltd. 360 0.4%
The Chugoku Bank, Ltd. 360 0.4%
The 77 Bank, Ltd. 210 0.3%
The Kiyo Bank, Ltd. 200 0.2%
THE NISHI-NIPPON CITY BANK, LTD. 200 0.2%
The Hachijuni Bank, Ltd. 200 0.2%
Total 81,500 100.0%

Short-term

※This table can be scrolled horizontally.

Lender Outstanding debt total
(millions of yen)
Interest rate Draw down date Repayment date Repayment method Notes
No short-term debt

    Long-term

    ※This table can be scrolled horizontally.

    Lender Outstanding debt total (millions of yen) Interest rate Draw down date Repayment date Repayment method Notes
    Development Bank of Japan Inc. 4,000 1.24659% May 15, 2015 May 30, 2025 Lump-sum repayment Unsecured/Non-guaranteed Fixed interest rate
    Sumitomo Mitsui Trust Bank, Limited 2,800 0.77064% May 31, 2017 May 31, 2027
    Development Bank of Japan Inc. 3,000 0.77701% September 29, 2017 September 30, 2027
    Mizuho Bank, Ltd. 1,000 0.77462% February 28, 2018 February 29, 2028
    Sumitomo Mitsui Banking Corporation 2,500 0.80082% May 24, 2018 May 31, 2028
    Sumitomo Mitsui Banking Corporation 500 0.79156% May 28, 2018 May 31, 2028
    Development Bank of Japan Inc. 500 0.79156% May 28, 2018 May 31, 2028
    Mizuho Bank, Ltd. 500 0.79156% May 28, 2018 May 31, 2028
    Mizuho Trust & Banking Co., Ltd. 500 0.79156% May 28, 2018 May 31, 2028
    The Senshu Ikeda Bank, Ltd. 200 0.79156% May 28, 2018 May 31, 2028
    MUFG Bank, Ltd. 2,500 0.85883% October 29, 2018 October 30, 2028
    MUFG Bank, Ltd. 1,000 0.85003% October 31, 2018 October 31, 2028
    Sumitomo Mitsui Trust Bank, Limited 600 0.80864% December 3, 2018 November 30, 2028
    Sumitomo Mitsui Banking Corporation 600 0.70528% January 31, 2019 January 31, 2029
    Mizuho Bank, Ltd. 600 0.70528% January 31, 2019 January 31, 2029
    Mizuho Trust & Banking Co., Ltd. 300 0.70528% January 31, 2019 January 31, 2029
    Development Bank of Japan Inc. 300 0.70528% January 31, 2019 January 31, 2029
    The Senshu Ikeda Bank, Ltd. 200 0.70528% January 31, 2019 January 31, 2029
    Sumitomo Mitsui Trust Bank, Limited 600 0.65668% March 28, 2019 March 28, 2029
    Sumitomo Mitsui Banking Corporation 400 0.65668% March 28, 2019 March 28, 2029
    Mizuho Bank, Ltd. 400 0.65668% March 28, 2019 March 28, 2029
    Mizuho Trust & Banking Co., Ltd 400 0.65668% March 28, 2019 March 28, 2029
    Development Bank of Japan Inc. 400 0.65668% March 28, 2019 March 28, 2029
    The Senshu Ikeda Bank, Ltd. 200 0.65668% March 28, 2019 March 28, 2029
    Mizuho Bank, Ltd. 700 0.65668% March 28, 2019 March 28, 2029
    Sumitomo Mitsui Trust Bank, Limited 500 0.65668% March 28, 2019 March 28, 2029
    Sumitomo Mitsui Banking Corporation 500 0.65668% March 28, 2019 March 28, 2029
    Development Bank of Japan Inc. 500 0.65668% March 28, 2019 March 28, 2029
    Mizuho Trust & Banking Co., Ltd 500 0.65668% March 28, 2019 March 28, 2029
    The Senshu Ikeda Bank, Ltd. 300 0.65668% March 28, 2019 March 28, 2029
    Syndicate of lenders arranged by MUFG Bank, Ltd. (Note 1) 3,000 0.30250% September 30, 2019 September 28, 2029
    Sumitomo Mitsui Trust Bank, Limited 3,000 0.57722% January 31, 2020 January 31, 2030
    Mizuho Bank, Ltd. 2,000 0.57722% January 31, 2020 January 31, 2030
    MUFG Bank, Ltd. 1,500 0.62429% March 31, 2020 March 29, 2030
    MUFG Bank, Ltd. 1,000 0.41818% October 30, 2020 October 29, 2027
    Development Bank of Japan Inc. 4,000 0.49160% December 24, 2020 December 24, 2030
    Sumitomo Mitsui Banking Corporation 2,500 0.25806% July 30, 2021 July 31, 2025
    Sumitomo Mitsui Banking Corporation 2,000 0.42493% July 30, 2021 November 29, 2030
    MUFG Bank, Ltd. 2,000 0.67250% January 31, 2022 January 30, 2032
    Sumitomo Mitsui Trust Bank, Limited 500 0.66000% September 30, 2022 September 30, 2027
    Sumitomo Mitsui Banking Corporation 1,200 1.04445% September 30, 2022 March 31, 2032
    MUFG Bank, Ltd. 2,600 1.09000% September 30, 2022 September 30, 2032
    Mizuho Bank, Ltd. 1,500 1.09000% September 30, 2022 September 30, 2032
    The Senshu Ikeda Bank, Ltd. 1,200 1.09000% September 30, 2022 September 30, 2032
    Sumitomo Mitsui Trust Bank, Limited 300 0.85511% December 26, 2022 May 31, 2027
    Mizuho Trust & Banking Co., Ltd. 1,000 1.00854% December 26, 2022 June 29, 2029
    Mizuho Bank, Ltd. 500 1.00854% December 26, 2022 June 29, 2029
    Sumitomo Mitsui Banking Corporation 1,500 1.10746% December 26, 2022 November 29, 2030
    MUFG Bank, Ltd. 1,000 1.30375% December 26, 2022 December 24, 2032
    Development Bank of Japan Inc. 500 1.30375% December 26, 2022 December 24, 2032
    The Senshu Ikeda Bank, Ltd. 200 1.30375% December 26, 2022 December 24, 2032
    Syndicate of lenders arranged by Sumitomo Mitsui Trust Bank, Limited (Note 2) 1,000 0.92750%
    (Note 7)
    November 30, 2023 November 30, 2028
    Syndicate of lenders arranged by Sumitomo Mitsui Trust Bank, Limited (Note 3) 2,000 1.19625%
    (Note 7)
    November 30, 2023 November 29, 2030
    Syndicate of lenders arranged by MUFG Bank, Ltd. (Note 4) 3,200 1.07500% February 29, 2024 February 28, 2031
    Syndicate of lenders arranged by MUFG Bank, Ltd. (Note 5) 700 1.46600% February 29, 2024 August 31, 2034
    Sumitomo Mitsui Trust Bank, Limited 1,200 0.96625% September 30, 2024 September 28, 2029
    MUFG Bank, Ltd. 1,000 Base interest rate (JBA 3-month Japanese Yen TIBOR) + 0.35% (Note 8) January 21, 2016 January 31, 2025 Unsecured/Non-guarenteed Variable interest rate
    Sumitomo Mitsui Trust Bank, Limited 1,000 Base interest rate (JBA 3-month Japanese Yen TIBOR) + 0.21% (Note 8) October 30, 2020 October 31, 2025
    The Senshu Ikeda Bank, Ltd. 1,000 Base interest rate (JBA 3-month Japanese Yen TIBOR) + 0.25% (Note 8) October 30, 2020 October 30, 2026
    Syndicate of lenders arranged by Sumitomo Mitsui Trust Bank, Limited (Note 6) 3,900 Base interest rate (JBA 3-month Japanese Yen TIBOR) + 0.33% (Note 8) November 30, 2023 May 31, 2032
    MUFG Bank, Ltd. 1,400 Base interest rate (JBA 1-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    Development Bank of Japan Inc. 1,300 Base interest rate (JBA 3-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    Sumitomo Mitsui Banking Corporation 1,200 Base interest rate (JBA 1-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    Sumitomo Mitsui Trust Bank, Limited 1,100 Base interest rate (JBA 1-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    Mizuho Bank, Ltd. 800 Base interest rate (JBA 1-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    The Senshu Ikeda Bank, Ltd. 400 Base interest rate (JBA 1-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    Mizuho Trust & Banking Co., Ltd. 300 Base interest rate (JBA 1-month Japanese Yen TIBOR) + 0.25% (Note 8) March 27, 2024 March 27, 2026
    Total 81,500 - - - - -
    Grand Total 81,500 - - - - -
    • "Long-term" refers to borrowings in which the period from the date of drawdown and the repayment date exceeds one year.
    • Funds are used for the purchase of the trust beneficiary interests or actual real estate property, as well as related expenses and funds for refinancing.
    • The syndicate of lenders consists of The Chukyo Bank, Ltd., The Bank of Fukuoka, Ltd. and Momiji Bank,Ltd.
    • The syndicate of lenders consists of The Akita Bank, Ltd., Daishi Hokuetsu Bank, Ltd., The Chiba Bank, Ltd. and The Bank of Fukuoka, Ltd.
    • The syndicate of lenders consists of Kansai Mirai Bank, Limited, The Gunma Bank, Ltd., Shinkin Central Bank, The Chugoku Bank, Ltd., The 77 Bank, Ltd., The Bank of Fukuoka, Ltd. and The Chiba Bank, Ltd.
    • The syndicate of lenders consists of MUFG Bank, Ltd., Mizuho Bank, Ltd., The Senshu Ikeda Bank, Ltd., Nippon Life Insurance Company and The Bank of Kyoto, Ltd.
    • The syndicate of lenders consists of Nippon Life Insurance Company and The Bank of Kyoto, Ltd.
    • The syndicate of lenders consists of Shinkin Central Bank, The Bank of Kyoto, Ltd., The Juhachi-Shinwa Bank, Ltd., The Nanto Bank,Ltd., The Minato Bank, Ltd., Momiji Bank, Ltd., The Chiba Bank, Ltd., The Bank of Fukuoka, Ltd., Kansai Mirai Bank, Limited, The Kiyo Bank, Ltd., THE NISHI-NIPPON CITY BANK, LTD. and The Hachijuni Bank, Ltd.
    • The borrwing has a floating interest rate but the interest rate swap transaction is undertaken to hedge the risks of interest rate volatility. Therefore, the interest rate after the swap has taken place (fixation of interest rate) is stated.
    • The base interest rate applied on the interest to be paid on interest payment date will be JBA 1-month Japanese Yen TIBOR or JBA 3-month Japanese Yen TIBOR as of two days prior to the most recent interest payment date (in case of first payment, this will be the drawdown date) of each interest payment date. The interest rate can be referenced on the website of the JBA TIBOR Administration: http://www.jbatibor.or.jp/english/rate/

    Investment Corporation Bonds

    ※This table can be scrolled horizontally.

    Name Issue amount
    (millions of yen)
    Interest rate Issue date Redemption date Notes
    Third Series of Unsecured Investment Corporation Bonds 2,000 0.900% November 10, 2016 November 10, 2031 Unsecured/non-guaranteed
    Ratings JCR:AA-
    Fourth Series of Unsecured Investment Corporation Bonds (Green Bonds) 1,000 0.300% October 28, 2020 October 28, 2025 Unsecured/non-guaranteed
    Ratings JCR:AA-
    Fifth Series of Unsecured Investment Corporation Bonds (Green Bonds) 1,000 0.540% October 28, 2020 October 28, 2030 Unsecured/non-guaranteed
    Ratings JCR:AA-
    Sixth Series of Unsecured Investment Corporation Bonds (Green Bonds) 1,300 1.409% February 20, 2024 February 20, 2034 Unsecured/non-guaranteed
    Ratings JCR:AA-
    Total 5,300 - - - -