Valuation LaSalle LOGIPORT REIT

Stocks

Market Closed - Japan Exchange 04:30:00 30/09/26 pm AEST			5-day change	1st Jan Change
144,300.00 ^JPY	+0.98%		-1.37%	-9.02%

18/09	LaSalle LOGIPORT REIT authorizes a Buyback Plan.	CI
18/09	LaSalle LOGIPORT REIT announces an Equity Buyback for 71,500 shares, representing 4.3% for ¥10,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2024	2025	2026	2027	2028
Market Cap ¹	307,198	273,479	258,070	248,189	-	-
Change	-	-	-5.63%	-3.83%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	394,559	394,649	392,039
Change	-	-	-2.25%	-3.07%	1.25%	-0.66%
P/E	29x	23x	21.1x	20.4x	19.7x	19.3x
PBR	1.43x	1.21x	1.19x	1.21x	1.26x	1.27x
PEG	-	-	3.31x	6.61x	4.83x	9.93x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.62x	9.92x	10.1x
EV / Revenue	14.4x	17.1x	15.9x	15.3x	15.8x	16x
EV / EBITDA	-	25.9x	23.8x	22.7x	23.7x	23.1x
EV / EBIT	26.2x	31.8x	29x	27.5x	28.7x	28.9x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	6,330	6,892	7,631	7,635	7,770	7,932
Rate of return	3.68%	4.7%	5.35%	5.36%	5.44%	5.55%
EPS ²	5,939	6,365	6,771	6,980	7,251	7,392
Distribution rate	107%	108%	113%	109%	107%	107%
Net sales ¹	21,298	24,341	25,540	25,707	25,023	24,515
EBITDA ¹	-	16,105	17,116	17,351	16,680	16,940
EBIT ¹	11,732	13,097	14,051	14,341	13,772	13,583
Net income ¹	10,462	11,730	12,645	12,588	11,918	11,578
Net Debt ¹	-	142,914	148,970	147,238	146,460	143,850
Reference price ²	172,100.00	146,500.00	142,600.00	142,900.00	142,900.00	142,900.00
Nbr of stocks (in thousands)	1,785	1,867	1,810	1,737	-	-
Announcement Date	15/4/22	15/4/24	21/4/25	22/4/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASALLE LOGIPORT REIT	20.51x	15.21x	22.69x	5.24%	1.57B
PROLOGIS, INC.	39.5x	18.69x	23.73x	3.23%	126B
GOODMAN GROUP	17.93x	15.15x	17.26x	1.15%	37.32B
EASTGROUP PROPERTIES, INC.	34.11x	15.86x	22.46x	3.13%	10.88B
REXFORD INDUSTRIAL REALTY, INC.	621.47x	9.42x	13.3x	4.68%	8.32B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.46x	13.44x	19.67x	3.24%	8.11B
TERRENO REALTY CORPORATION	33.56x	16.33x	24.72x	3.26%	7.22B
STAG INDUSTRIAL, INC.	33.62x	11.52x	15.73x	4.19%	7.11B
FIBRA PROLOGIS	18.6x	13.25x	17.1x	4.14%	6.94B
TRITAX BIG BOX REIT PLC	9x	18.26x	20.96x	5.73%	5.66B
Average	85.38x	14.71x	19.76x	3.8%	21.92B
Weighted average by Cap.	55.15x	16.88x	21.50x	3.07%