Ichigo Group Holdings Co., Ltd. (2337)

Feb. 2012 Fiscal Year Q1 (March 2011 May 2011) Corporate Presentation Ichigo Group Holdings Co., Ltd. (2337) July 21, 2011 www.ichigo-holdings.co.jp/english

Creating peace of mind through honest and committed management

Laying the Foundation for Stable, Long-Term Growth Strengthened Financial Base - Robust Balance Sheet - Continued Asset Dispositions - Corporate Debt Repayment Business Update - Multiple Post-Earthquake Transactions - New Rescue AM Mandates - Asset-Level Value Enhancement - Ichigo REIT (8983) - On-Going Profitability Appendices: Financial & Real Estate Data 4

Strengthened Financial Base 5

Robust Balance Sheet Optimizing Balance Sheet Continued asset sales and corporate debt repayment Investing for growth while controlling risk (Billion yen) Equity Ratio: 64.4% Equity Ratio: 66.5% Liabilities 14.2 Liabilities 12.9 Assets 39.9 Net Assets 25.7 Assets 38.4 Net Assets 25.5 Feb 11 Full-Year Feb 12 Q1 Pro Forma basis 6

Continued Asset Dispositions 1.9B in Asset Sales (Billion yen) Private Equity 0.5 Real Estate 1.4 Transactions Private Equity Domestic: 1 Overseas: 0 Real Estate Domestic: 1 Overseas: 0 Disposing assets profitably CIAM asset sale expected to complete in Q2 Feb 12 Q1 Pro Forma basis 7

Corporate Debt Repayment Repaying existing debt and improving long-term debt ratio Total Borrowings 10.8 Short-term Debt 4.6-1.2 Total Borrowings 9.9 Short-term Debt 3.4 (Billion yen) +0.3 Long-term Debt 6.2 Long-term Debt 6.5 Feb11 Full-Year Feb 12 Q1 8

Business Update 9

Multiple Post-Earthquake Transactions Acquisition of Suehiro-cho Building (March 2011) Ichigo Real Estate Investment Advisors - Attractive location along the main road in Chiyoda-ku, Tokyo - Office building with floor area of 8,289 m2 - Potential fund seed asset for privately-offered fund or J-REIT growth strategy Non-recourse borrowing on Shinbashi SL Square Building (March 2011) Ichigo Real Estate Investment Advisors - Commercial building in front of Shinbashi Station in Tokyo - Increased NOI by 70% through renovation - Entrusted the property and arranged a non-recourse loan Administration contract and acquisition of leased land (July 2011) Ichigo Estate & Ichigo Solutions - Invested in a limited liability company established to acquire land with a longterm, in-place ground lease in Atsugi City, Kanagawa Prefecture - Ichigo Group manages property administration - Will generate stable, long-term rental income and administrative fee income 10

New Rescue AM Mandates Four new post-earthquake rescue AM mandates Ichigo Real Estate Investment Advisors - Underscores Ichigo s strong sourcing network in market - Won AM mandates on the back of superior asset value enhancement and fund restructuring proposal - Three regional asset mandates from major financial institutions (April & May 2011) - One central Tokyo mandate from major US PE firm (June 2011) - JPY13 billion increase in AUM to generate additional stable income 11

Asset-Level Value Enhancement Community-based leasing activities Ichigo Real Estate Investment Advisors & Ichigo REIT Management - Promoting properties unique characteristics - Strengthened relationships with local financial institutions and real estate brokers Risk diagnosis Environmental & Architectural Solutions - Earthquake risk diagnosis for all operating assets - Completed necessary repairs to increase earthquake resistance - Promoting Ichigo s Business Contingency Plan in leasing activities Continuous value enhancement Ichigo Real Estate Investment Advisors & Ichigo REIT Management - Leveraging Ichigo Group s architectural expertise - Improved tenant satisfaction through renovation Renovation of Ginza Office Building Before After 12

Asset-Level Value Enhancement (2) Support occupancy through Petit Value Enhancement Activities Environmental & Architectural Solutions - Reviewing all entrances and common spaces for value-adding upgrades - Low-cost tactical upgrades to improve properties selling points Leveraging retail asset operational skills Ichigo Marché & Miyako City - Attract customers through PR activities - Continuously provide attractive events - Careful tenant selection to increase value Low-Cost Toiletry Upgrade TV Interview at Matsudo Nanbu Market Event at Miyako City Shopping Mall 13

Ichigo REIT (8983) Improved occupancy with tailored leasing strategies - Tailored marketing activities working with leading local brokers - Active deployment of Ichigo Group s architectural expertise and solutions - Large increase in occupancy Strengthened financial base - Major refinancing completed - Refinanced JPY 2 billion from Resona Bank to pay off DB Trust loan Underscores significant improvement in financial stability and credibility Extended loan maturity and cut interest rate spread from 300 bp to 150 bp After 14

On-Going Profitability Revenues (Cumulative) (Million yen) Net Profit / Loss (Cumulative) Progress towards Full-Year Forecast: Revenues: 48.1%, Net Profit: 8.1% 16,300 12,760 7,837 620 105 1,300 Feb 11 Full- Year Feb 12 Q1 Feb 12 Full-Year Forecast 15

Appendix: Pro Forma Financial Data 16

Pro Forma Disclosure to Improve Transparency Under Japanese accounting rules, SPCs in which Ichigo Group Holdings ( IGH ) is a greater than 50% investor or SPCs for which IGH is the asset manager and no single equity investor holds more than 50% of the total investment must be consolidated onto IGH s balance sheet. Our statutory consolidated and parent financial statements thus include clientrelated assets and liabilities and P&L which do not belong to IGH. In order to more accurately reflect the true economic exposures borne by our shareholders, we disclose Pro Forma financials which are intended to better reflect IGH s actual corporate financial position. 17

Balance Sheet (Pro Forma) (Million yen) Feb 11 Feb 12 Q1 Change (QoQ) Total Assets 39,915 38,350-1,565 Cash and Cash Equivalents 7,093 6,710-383 Investment (Real Estate) 6,419 7,388 969 Investment (Domestic companies) 984 783-201 Investment (Overseas companies) 7,198 7,123-75 Real Estate Held for Sale 11,177 9,402-1,775 Other 7,044 6,943-101 Liabilities 14,205 12,853-1,352 Interest-Bearing Debt 10,783 9,935-848 Other 3,422 2,918-504 Net Assets 25,709 25,497-212 *Pro Forma definition on p.17 18

P&L (Pro Forma) Breakdown (Million yen) Feb 11 Feb 12 Q1 Feb 12 Q1 Revenues 7,842 1,996 Cost of Revenues 4,102 1,187 Gross Profit 3,740 809 SG&A 2,603 696 Operating Profit 1,137 113 Non-Operating Gain (Loss), net 265 30 Recurring Profit 1,402 143 Extraordinary Gain (Loss), net 1,273-32 Pre-tax Profit 2,675 111 Tax 42 27 Minority Interests 2,013-22 Net Profit 620 105 Revenues 1,996 Real Estate Management Fees 492 Advisory Fees 8 Rental Income 437 Real Estate Sales / Dividends 59 Securities Sales / Dividends 596 Building Maintenance Fees 369 Other 35 Gross Profit 809 Real Estate Management Fees 459 Advisory Fees 8 Rental Income 249 Real Estate Sales / Dividends 59 Securities Sales / Dividends 408 Building Maintenance Fees 83 Other -456 *Pro Forma definition on p.17 19

Appendix: Consolidated Financial Data 20

Balance Sheet (Consolidated) (Million yen) Feb 11 Feb 12 Q1 QoQ change Total Assets 98,653 95,596-3,057 Cash and Cash Equivalents 12,343 11,670-673 Operating Investments in Securities 8,035 5,223-2,812 Real Estate Held for Sale 68,823 67,164-1,659 Fixed Assets 3,178 3,121-57 Investments in Securities 5,682 5,753 71 Other 592 2,665 2,073 Liabilities 70,881 67,967-2,914 Interest-Bearing Debts (excl. Non-Recourse Loans) 10,782 9,934-848 Non-Recourse Loans 51,913 49,964-1,949 Other 8,186 8,069-117 Net Assets 27,771 27,629-142 Shareholders Equity 25,514 25,399-115 Minority Interests and Other 2,257 2,230-27 21

Breakdown of Assets (Consolidated) Amount Feb 11 Outside Investors' Interests The Company's Interests Amount Feb 12 Q1 Outside Investors' Interests The Company's Interests QoQ Change in the Company's Interests (Million yen) Cash and Cash Equivalents 12,343 - - 11,670 - - - Operating Investments in Securities 8,035 0 8,035 5,223 0 5,223-2,812 Domestic Real Estate 2,684 0 2,684 2,656 0 2,656-28 Listed Domestic Companies 0 0 0 0 0 0 0 Unlisted Domestic Companies 2,701 0 2,701 104 0 104-2,597 Listed Overseas Companies 1,448 0 1,448 1,261 0 1,261-187 Unlisted Overseas Companies 1,201 0 1,201 1,202 0 1,202 1 Reference: Allow ance for Bad Debts for Operating Investments in Securities Operating Investments in Securities less Allow ance for Bad Debts for Operating Investments in Securities -3,358 - -3,358-1,294 - -1,294 2,064 4,677-4,677 3,929-3,929-748 Real Estate Held for Sale 68,823 53,948 14,875 67,164 51,998 15,166 291 Domestic Real Estate 68,823 53,948 14,875 67,164 51,998 15,166 291 Overseas Real Estate 0 0 0 0 0 0 0 Investments in Securities 5,682 0 5,682 5,753 0 5,753 71 Domestic Companies 523 0 523 493 0 493-30 Overseas Companies 4,842 0 4,842 4,954 0 4,954 112 Others 317 0 317 306 0 306-11 Reference: Allow ance for Bad Debts for Investments in Securities Investments in Securities less Allow ance for Bad Debts for Investments in Securities -115 - -115-115 - -115 0 5,567-5,567 5,639-5,639 72 Tangible Assets 3,178 - - 3,121 - - - Other Assets 4,065 - - 4,073 - - - Total Assets 98,653-25,119 95,596-24,734-385 22

P&L (Consolidated) (Million yen) Feb 11 Feb 12 Q1 Full-Year Forecast Progress Feb 12 Q1 Revenues 12,760 7,837 16,300 48.1% Cost of Revenues 8,805 6,959 - - Gross Profit 3,954 877 - - SG&A 2,603 695 - - Operating Profit 1,351 181 1,000 18.1% Non-Operating Gain (Loss), net 266 30 - - Recurring Profit 1,616 211 700 30.1% Extraordinary Gain (Loss), net 1,273-30 - - Pre-tax Profit 2,889 181 - - Tax 41 27 - - Minority Interests 2,227 48 - - Net Profit 620 105 1,300 8.1% Revenues 7,837 Real Estate Management Fees 439 Advisory Fees 8 Rental Income 1,469 Real Estate Sales / Dividends 4,941 Securities Sales / Dividends 596 Building Maintenance Fees 369 Other 15 Gross Profit 878 Real Estate Management Fees 405 Advisory Fees 8 Rental Income 450 Real Estate Sales / Dividends 1 Securities Sales / Dividends 408 Building Maintenance Fees 83 Other -477 23

Appendix: Real Estate Data 24

Cumulative Assets Under Management Historic cumulative AUM exceeds 1 trillion Strong long-term track record of managing real estate for clients (billion yen, # of funds in parenthesis) 1,600 1,400 1,200 REIT Operating Development 1,128.4 (137) 64.0 1,164.5 (141) 1,175.1 (141) 64.0 64.0 1,308.5 (145) 1,315.6 (148) 177.8 177.8 (As of May 2011) 1,000 800 791.7 (107) 62.0 544.8 568.7 572.9 592.5 599.6 REIT 14% 600 400 200 0 103.5 (15) 38.7 64.8 213.4 (33) 87.1 126.3 498.8 (70) 56.0 219.4 223.5 378.3 351.4 519.6 531.8 538.2 538.2 538.2 Operating 46% Development 41% Assets Under Management Assets managed within funds - does not include investments held directly by IGH on B/S 25

Assets Under Management New AUM has increased with four new rescue AM mandates AUM balance has decreased due to asset disposals (As of May 2011) Development 2% 600 500 400 REIT Operating Development 530.1 62.0 496.0 426.5 (billion yen) 385.3 364.6 REIT 31% Operating 67% 300 330.6 56.0 257.0 335.0 335.9 113.8 113.8 320.7 200 100 0 78.8 32.7 46.1 166.4 66.4 100.0 123.4 151.2 211.1 161.0 105.9 312.1 263.2 242.5 23.8 8.3 8.3 Breakdown of Equity Investors IGH 29% Domestic Financial Institution 7% Domestic Operating Company 12% Domestic Insurance Company 1% Overseas Operating Company 7% Overseas Financial Institution 12% Overseas Pension Fund 33% 26

Real Estate Portfolio Mainly office, although significant track record across a wide variety of asset types Particular experience in managing small & mid-size assets from 1-5 billion in Tokyo AUM by Type # of Properties by Type Land Leaseholds 0.04% Residential 9% Other 2% Other 11 (Unit: # of buildings) AUM by Location (As of May 2011) (Unit: # of buildings) Commercial 4% Mixed 11% Development 2% Office 72% Land with Ground Leases 61 Residential 22 Commercial 8 Mixed 18 Office 86 Development 1 Kanto 3% Nagoya 7% Fukuoka 6% Osaka 10% Sendai 3% Other 7% Tokyo 64% 5~10 bn yen 24% AUM by Size 10 bn yen~ 13% 0~1 bn yen 8% 1~5 bn yen 54% # of Properties by Size 1~5 bn yen 87 5~10 bn yen 12 10 bn yen~ 3 (Unit: # of buildings) 0~1 bn yen 105 Fukuoka 11 Osaka 8 Nagoya 7 Tokyo 91 Sendai 4 Kanto 7 Other 18 Land with Ground Leases & Others 61 27

IGH Real Estate Cap Rates Continually mark assets to market and eliminate unrealized losses from balance sheet Real Estate Investments held by Funds (SPCs) (As of May 2011) (Million yen, except for percentage data) Location Acquisition value Book value Cap rate (at acquisition) Cap rate (current) NOI (current) (af ter write-down) NOI / Acquisition value NOI / Book v alue af ter write-down Tokyo 140,469 126,002 5,916 5.0% 5.8% Outside Tokyo 62,913 51,252 3,123 5.5% 7.2% Total 203,382 177,255 9,039 5.2% 6.3% Real Estate Investments directly held by IGH (Million yen, except for percentage data) Location Acquisition value Book value Cap rate (at acquisition) Cap rate (current) NOI (current) (af ter write-down) NOI / Acquisition value NOI / Book v alue af ter write-down Tokyo 3,809 2,941 242 6.9% 7.9% Outside Tokyo 8,494 5,737 596 6.5% 10.1% Total 12,303 8,678 838 6.6% 9.4% *Cap rate calculation excludes one development asset (c. JPY700MM) which is not currently generating NOI NOI (Net Operating Income) NOI = rental income management costs (taxes, property management fees and repairs) 28

These materials were prepared to explain the Company s businesses and are not for the purpose of soliciting investment in marketable securities issued by the Company. The Company does not guarantee the accuracy of the figures, information, estimates or other statements included herein, and accepts no responsibility for damages or losses arising through the use of the figures, information, estimates or other statements contained herein. These materials are based upon information available as of the publication date, and may contain forward-looking statements pertaining to the Company s expectations, targets, plans and strategies. Such forward-looking statements are not facts, but are the result of management s judgment based on information currently available. Actual operating results or developments concerning the Company may differ substantially from those indicated by forward-looking statements. The information enclosed is also subject to revision without prior notice. Contact: Ichigo Group Holdings Co., Ltd. PR & IR Group Ichigo Group Holdings is Japan s first zero carbon listed real estate company. We are taking responsibility for the carbon emissions we create, such as via this presentation material, by taking measures to create offsets to our carbon emissions and working with organizations to invest in low-carbon technologies. TEL: +81-3-3502-4818 E-mail: IR@ichigo-holdings.co.jp www.ichigo-holdings.co.jp/english FAX:+81-3-3502-4801 29