Hoshino Resorts Reit, Inc.TSE: 3287

Notice Concerning Issuance of New Investment Units and Secondary Offering of Investment Units

· Issued by Hoshino Resorts REIT, Inc.

June 15, 2022

For Immediate Release

REIT Securities Issuer

Hoshino Resorts REIT, Inc.

Representative: Kenji Akimoto, Executive Director

(Code: 3287)

Asset Management Company

Hoshino Resort Asset Management Co., Ltd.

Representative: Kenji Akimoto, President & CEO

Contact: Takahiro Kabuki, Director & CFO

TEL: +81-3-5159-6338

Notice Concerning Issuance of New Investment Units

and Secondary Offering of Investment Units

Pleased be informed that Hoshino Resorts REIT Inc. (hereinafter referred to as "HRR") passed a resolution concerning the issuance of new Investment Units and secondary offering of the investment units at a meeting of HRR's Board of Directors held on June 15, 2022 as follows.

1. Issuance of New Investment Units through Public Offering (Public Offering)

(1)

Number of Investment

10,670 units

Units offered

(2)

Paid-in amount

To be determined

(Issue value)

The paid-in amount shall be decided at a meeting of HRR's Board of

Directors to be held on any date between June 21, 2022 (Tuesday) and

June 23, 2022 (Thursday) (hereinafter referred to as the "Issue Price

Determination Date") in accordance with the method prescribed in

Article 25 of the Ordinance on Underwriting of Securities, etc.

established by the Japan Securities Dealers Association.

(3)

Total paid-in amount

To be determined

(Total issue value)

(4)

Issue price

To be determined

(Offer price)

The Issue Price (Offer Price) shall be determined on the Issue Price

Determination Date, taking into consideration demand conditions, etc.,

based on the provisional condition of the price (rounding down to the

nearest 1 yen) obtained by multiplying the closing price (if there is no

closing price on the day, the closing price on the day immediately

preceding the day) of the ordinary transaction of HRR's Investment

Units (hereinafter referred to as "Investment Units") at the Tokyo Stock

Exchange, Inc. on the Issue Price Determination Date by 0.90 ~ 1.00, in

accordance with the method prescribed in Article 25 of the Ordinance

on Underwriting of Securities, etc. established by the Japan Securities

Dealers Association.

(5)

Total issue price

To be determined

(Total offer price)

(6)

Method of offering

Issued securities shall be publicly offered, and all Investment Units shall

be purchased and underwritten by an underwriting syndicate

(hereinafter collectively referred to as "Underwriters") with Nomura

Securities Co., Ltd. and SMBC Nikko Securities Inc. as joint lead

managers. Nomura Securities Co., Ltd. is the sole bookrunner for the

Public Offering.

Note:

This press release is for the purpose of publicly announcing the issuance of new Investment Units and Secondary

Offering of the Investment Units by HRR and has not been prepared for the purpose of solicitation of investments.

When making an investment, please ensure to read the prospectus for the issuance of new investment unis and Secondary Offering of investment units prepared by HRR and any amendments thereto. Any investments should be made based on your own assessment and at your own risk.

1

(7)

Details of the underwriting

The Underwriters shall pay to HRR the same amount as the total paid-

agreement

in amount (total issue value) in the Public Offering on the due date of

payment set forth in (11) below, and the difference from the total issue

price (total offer price) shall be the proceeds of the Underwriters. HRR

shall not pay underwriting fees to the Underwriters.

(8)

Offering unit

One unit or more in increments of one unit

(9)

Offering period

Business day following the Issue Price Determination Date

(10)

Payment period of

From the business day following the Issue Price Determination Date to

application money

the date two business days following the Issue Price Determination

Date

(11)

Due date of payment

At any day between June 27, 2022 (Monday) and June 29, 2022

(Wednesday). However, date of payment shall be a date four business

days after the Issue Price Determination Date.

(12)

Delivery date

The delivery date shall be the business day following the due date of

payment stated in (11) above.

  1. The Paid-in amount (Issue value), Issue Price (Offer Price) and other matters necessary for the issuance of the new Investment Units shall be determined at a meeting of HRR's Board of Directors held in the future.
  2. Each of the above items shall be subject to the effectuation of the notification under the Financial Instruments and Exchange Act.
  3. The Underwriters schedule to sell 376 units of the Investment Units in the Public Offering to Hoshino Resorts Holdings Inc., (hereinafter referred to the "Designated Party"), which is the parent company of the shareholders of Hoshino Resort Asset Management Co., Ltd., to which HRR entrusts the business related to asset management, as the purchaser designated by HRR.

2. Secondary offering of Investment Units (secondary offering by way of over-allotment) (Please refer to < Reference > 1 below.)

(1)

Number of Investment

533 units

Units to be offered

The number of Investment Units to be offered indicates the upper limit.

The number may decrease due to demand for the Public Offering, etc.,

and the Secondary Offering by Over-Allotment may not be conducted

at all. The number of Investment Units to be offered shall be determined

at a meeting of HRR's Board of Directors held on the Issue Price

Determination Date, taking into account demand for the Public Offering

and other factors.

(2)

Seller

Nomura Securities Co., Ltd.

(3)

Selling Price

To be determined

To be decided on the Issue Price Determination Date The Selling Price

shall be the same as the Issue Price (Offer Price) in the Public Offering.

(4)

Total Selling Price

To be determined

(5)

Method of offering

In the Public Offering, Nomura Securities Co., Ltd., the administrative

lead manager for the Public Offering, will conduct a Secondary Offering

of the Investment Units to be borrowed from the unitholders of HRR up

to 533 units, taking into account demand conditions and other factors.

(6)

Offering unit

One unit or more in increments of one unit

(7)

Offering period

The offering period shall be the same as the offering period in the Public

Offering.

(8)

Payment period of

The payment period shall be the same as the payment period of the

application money

application money in the Public Offering.

(9)

Delivery date

The delivery date shall be the same as the delivery date in the Public

Offering.

  1. The Selling Price and other matters necessary for the Secondary Offering of the Investment Units shall be determined at a meeting of HRR's Board of Directors held in the future.

Note:

This press release is for the purpose of publicly announcing the issuance of new Investment Units and Secondary

Offering of the Investment Units by HRR and has not been prepared for the purpose of solicitation of investments.

When making an investment, please ensure to read the prospectus for the issuance of new investment unis and

Secondary Offering of investment units prepared by HRR and any amendments thereto. Any investments should

be made based on your own assessment and at your own risk.

2

  1. Each of the above items shall be subject to the effectuation of the notification under the Financial Instruments and Exchange Act.

3. Issuance of new Investment Units by way of Third-party Allotment (Please refer to < Reference > 1. below.)

  1. Number of Investment 533 units Units offered

(2)

Paid-in amount

To be determined

(Issue value)

The paid-in amount shall be determined at a meeting of HRR's Board of

Directors to be held on the Issue Price Determination Date. The paid-in

amount (Issue value) shall be the same as the paid-in amount (Issue

value) in the Public Offering.

(3)

Total paid-in amount

To be determined

(Total issue value)

(4)

Allottee

Nomura Securities Co., Ltd.

(5)

Offering unit

One unit or more in increments of one unit

(6)

Offering period

July 25, 2022 (Monday)

(Application deadline)

(7)

Due date of payment

July 26, 2022 (Tuesday)

  1. Issuance shall be cancelled for the Investment Units for which no application has been made by the offering period (application deadline) described in (6) above.
  2. The paid-in amount (Issue value) and other matters necessary for the issuance of the new Investment Units shall be determined at a meeting of HRR's Board of Directors held in the future.
  3. Each of the above items shall be subject to the effectuation of the notification under the Financial Instruments and Exchange Act.

< Reference >

1. Secondary Offering by way of Over-Allotment, etc.

The Secondary Offering by way of the Over-Allotment is a Secondary Offering of the Investment Units that Nomura Securities Co., Ltd., the administrative lead manager for the Public Offering, borrows from the unitholders of HRR up to 533 units, taking into consideration demand and other factors, in the Public Offering. The number of Investment Units to be offered in the Secondary Offering by way of the Over-Allotment is planned to be 533 units, and the number of Investment Units for the Secondary Offering is the maximum number of Investment Units for the Secondary Offering. Therefore it may decrease due to demand conditions, etc., and the Secondary Offering by way of the Over-Allotment may not be conducted at all.

In connection with the Secondary Offering by way of the Over-Allotment, in order for Nomura Securities Co., Ltd. to have Nomura Securities Co., Ltd. acquire the Investment Units necessary for the return of the Investment Units borrowed from the unitholders of HRR (hereinafter referred to as the "Borrowed Investment Units"), HRR's Board of Directors resolved at its meeting held on Wednesday, June 15, 2022 to issue new Investment Units through the Third-Party Allotment (hereinafter referred to the "Third-Party Allotment") of 533 Investment Units to be allotted to Nomura Securities Co., Ltd., with Tuesday, July 26, 2022 as the due date of payment.

In addition, Nomura Securities Co., Ltd. may purchase the Investment Units up to the number of units pertaining to the Secondary Offering by way of the Over-Allotment (hereinafter referred to as the "Syndicate Cover Transaction") at Tokyo Stock Exchange, Inc. for the purpose of returning the borrowed Investment Units during the period from the day following the offering period for the Public Offering and the Secondary Offering by way of the Over-Allotment until July 20, 2022 (Wednesday) (hereinafter referred to as the "Syndicate Cover Transaction Period"). All of the Investment Units acquired by Nomura Securities Co., Ltd. through the Syndicate Cover Transaction will be used for the return of the Borrowed Investment Units. During the Syndicate Cover Transaction Period, Nomura Securities Co., Ltd. may decide not to conduct the Syndicate Cover Transaction at all or terminate the Syndicate Cover Transaction at a number of units less than the number of units pertaining to

Note:

This press release is for the purpose of publicly announcing the issuance of new Investment Units and Secondary

Offering of the Investment Units by HRR and has not been prepared for the purpose of solicitation of investments.

When making an investment, please ensure to read the prospectus for the issuance of new investment unis and

Secondary Offering of investment units prepared by HRR and any amendments thereto. Any investments should

be made based on your own assessment and at your own risk.

3

the Secondary Offering by way of the Over-Allotment.

Moreover, Nomura Securities Co., Ltd. may conduct stabilizing transactions accompanying the Public Offering and the Secondary Offering by way of the Over-Allotment, and all or part of the Investment Units acquired through such stabilizing transactions may be used to return the Borrowed Investment Units.

Nomura Securities Co., Ltd. plans to acquire the Investment Units in accordance with the allotment under the Third-Party Allotment, with respect to the number of units obtained by subtracting the number of units to be acquired through stabilizing transactions and the Syndicate Cover Transaction and to be appropriated for the return of the Borrowed Investment Units from the number of units relating to the Secondary Offering by way of the Over-Allotment. Therefore, applications may not be made for all or part of the number of Investment Units to be issued in the Third-Party Allotment, and as a result, the final number of Investment Units to be issued in the Third-Party Allotment may be reduced to that extent due to forfeiture, and the issuance may not be made at all.

2. Changes in the total number of Investment Units issued through this issuance of new Investment Units

Total number of Investment Units issued and outstanding at present

244,355 units

Increase in number of Investment Units due to issuance of new

Investment Units through Public Offering

10,670 units

Total number of Investment Units issued and outstanding after

the issuance of new Investment Units through Public Offering

255,025 units

Increase in number of Investment Units due to the Third-Party Allotment

533 units

(Note)

Total number of Investment Units issued after the Third-Party Allotment

255,558 units

(Note)

(Note) Nomura Securities Co., Ltd. has applied for the total number of Investment Units to be issued in the Third- Party Allotment, and the number of units when issued is shown.

3. Purpose of and Reason for Issuance

With the aim of improving the stability of earnings through the acquisition of "HOSHINOYA Okinawa" (hereinafter referred to as the "Assets to be Acquired"), a new Specified Asset (as defined in Article 2, Paragraph 1 of the Act on Investment Trusts and Investment Corporations), we have decided to issue new Investment Units as a result of a review of market trends, the level of distributions per unit, and other factors.

4. Amount, use and timing of expenditure of funds to be procured

  1. Amount of funds to be procured (estimated net proceeds)

7,196,739,982 yen (maximum)

(Note) The total amount of the proceeds from the Public Offering of 6,854,343,980 yen and the upper limit of the proceeds from the issuance of new Investment Units by way of the Third-Party Allotment of 342,396,002 yen is shown. The above amount is estimated based on the closing price of the ordinary trading of the Investment Units on the Tokyo Stock Exchange, Inc. as of Wednesday, May 25, 2022.

  1. Specific use and scheduled timing of disbursement of funds to be procured
    The net proceeds of 6,854,343,980 yen from the Public Offering shall be used for the acquisition of the Assets to be Acquired and related expenses described in the "Notice Concerning Acquisition and Lease of Domestic Real Estate (HOSHINOYA Okinawa (77.47% co-ownership))" dated today, and in the event of any residual proceeds, the proceeds will be used as cash on hand along with the maximum amount of 342,396,002 yen by the issuance of new Investment Units by way of the Third-Party Allotment resolved on the same date as the Public Offering, and will be deposited with financial institutions until disbursement, and will be used as part of the funds for the acquisition of the Specified Assets in the future or as part of the funds for repayment of the loans.

Note:

This press release is for the purpose of publicly announcing the issuance of new Investment Units and Secondary

Offering of the Investment Units by HRR and has not been prepared for the purpose of solicitation of investments.

When making an investment, please ensure to read the prospectus for the issuance of new investment unis and

Secondary Offering of investment units prepared by HRR and any amendments thereto. Any investments should

be made based on your own assessment and at your own risk.

4

  1. Designation of allocated party
    As the purchaser designated by HRR, the underwriters plan to sell 376 units of the Investment Units in the Public Offering to the designated party .
  2. Future Outlook
    Please refer to the "(REIT) Financial Report for Fiscal Period Ended April 2022 " announced today.
  3. Investment status and equity financing for the last three business periods
    1. Investment status for the last three business periods

Fiscal period

Fiscal period

Fiscal period

ended October

ended April 2022

ended April 2021

2021

(18th FP)

(16th FP)

(17th FP)

(Note 4)

Net income per unit (Note 1)

6,608 yen

6,284 yen

7,282 yen

Distribution per unit (Note 2)

6,406 yen

6,344 yen

7,195 yen

Profit distribution per unit

6,406 yen

6,344 yen

7,195 yen

Distributions in excess of earnings per

-

-

-

unit

Actual payout ratio

96.9%

101.2%

99.8%

Net assets per unit

469,679 yen

471,885 yen

487,107 yen

(Note 1) Net income per unit is calculated by dividing net income by the number of day-weighted average Investment Units.

(Note 2) Distributions per unit are calculated by dividing the distributions (For the fiscal period ending April 2021, unappropriated retained earnings for the current period less transfer to reserve for reduction entry of 44, 746 thousand yen; for the fiscal period ending October,2021, unappropriated retained earnings for the current period plus reversal of reserve for reduction entry of 16,396 thousand yen; and for the fiscal period ending April 2022, unappropriated retained earnings for the current period plus reversal of reserve for reduction entry of 287 thousand yen) by the number of Investment Units issued and outstanding as of the end of the period.

(Note 3) Actual payout ratio is calculated using the following formula (figures are rounded to the first decimal place).

Actual payout ratio = distributions per unit (excluding distributions in excess of earnings) ÷ net income per unit × 100

(Note 4) As of today, figures for the fiscal period ended April 2022 have not been audited by an audit corporation in accordance with Article 193, Paragraph 2, Paragraph 1 of the Financial Instruments and Exchange Act.

Note:

This press release is for the purpose of publicly announcing the issuance of new Investment Units and Secondary

Offering of the Investment Units by HRR and has not been prepared for the purpose of solicitation of investments.

When making an investment, please ensure to read the prospectus for the issuance of new investment unis and

Secondary Offering of investment units prepared by HRR and any amendments thereto. Any investments should

be made based on your own assessment and at your own risk.

5

This is an excerpt of the original content. To continue reading it, access the original document here.

Company analysis