|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 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 |
Company Valuation: LaSalle LOGIPORT REIT
Data adjusted to current consolidation scope
| Fiscal Period: August | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 307,198 | 273,479 | 258,070 | 250,621 | - | - |
| Change | - | - | -5.63% | -2.89% | - | - |
| Enterprise Value (EV) 1 | 307,198 | 416,393 | 407,040 | 394,559 | 397,081 | 394,471 |
| Change | - | - | -2.25% | -3.07% | 1.24% | -0.66% |
| P/E | 29x | 23x | 21.1x | 20.4x | 19.9x | 19.5x |
| PBR | 1.43x | 1.21x | 1.19x | 1.21x | 1.27x | 1.28x |
| PEG | - | - | 3.31x | 6.61x | 4.88x | 10.03x |
| Capitalization / Revenue | 14.4x | 11.2x | 10.1x | 9.62x | 10x | 10.2x |
| EV / Revenue | 14.4x | 17.1x | 15.9x | 15.3x | 15.9x | 16.1x |
| EV / EBITDA | - | 25.9x | 23.8x | 22.7x | 23.8x | 23.3x |
| EV / EBIT | 26.2x | 31.8x | 29x | 27.5x | 28.8x | 29x |
| 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% | 5.38% | 5.5% |
| 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 | 144,300.00 | 144,300.00 | 144,300.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.5x | 18.69x | 23.73x | 3.23% | 126B | |
| 30.86x | 14.03x | 17.83x | 4.41% | 66.1B | |
| 36.52x | 14.64x | 15.12x | 5.92% | 52.01B | |
| 17.93x | 15.15x | 17.26x | 1.15% | 37.32B | |
| 16.54x | 23.24x | 27.85x | 3.49% | 16.75B | |
| 26.33x | 10.56x | 14.57x | 4.79% | 15.04B | |
| 8.2x | 11.84x | 14.51x | 6.08% | 14.84B | |
| 17.88x | 15.97x | 23.13x | 5.41% | 13.81B | |
| 29.27x | 11.14x | 16.32x | 4.18% | 13.28B | |
| Average | 24.78x | 15.03x | 18.92x | 4.29% | 39.46B | |
| Weighted average by Cap. | 31.02x | 16.06x | 19.81x | 3.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3466 Stock
- LSLGF Stock
- Valuation LaSalle LOGIPORT REIT
Select your edition
All financial news and data tailored to specific country editions
