Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 06:04:00 01/08/26 am AEST			5-day change	1st Jan Change
25.43 ^BRL	-0.74%		-1.55%	+5.08%

06/05	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
05/05	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,555	1,616	2,274	1,582	2,105	2,223	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	5.6%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,710	3,820	3,848
Change	-	-55.35%	111.49%	-15.53%	34.15%	-4.21%	2.97%	0.74%
P/E	7x	4.21x	11.8x	5x	5.95x	6.19x	6.39x	5.45x
PBR	0.77x	-	0.61x	-	0.58x	0.59x	0.55x	0.5x
PEG	-	0.69x	-0.2x	0.1x	0.5x	6.38x	-2x	0.3x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.68x	7.25x	5.98x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.5x	12.5x	10.3x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	17x	15.5x	13.5x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	17.8x	16.8x	13.5x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.43x	7.19x	8.98x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	41.2%	13.9%	11.1%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.376	1.566	1.26
Rate of return	3.44%	-	3.07%	-	16.4%	5.41%	6.16%	4.95%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.109	3.978	4.663
Distribution rate	24.1%	-	36.4%	-	97.3%	33.5%	39.4%	27%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	256	306.7	372
EBITDA ¹	119.7	166.6	165	161.7	213.8	218.5	246.5	284.4
EBIT ¹	118.9	164.9	161	156.1	207.2	208.8	227.8	286
Net income ¹	369	386.1	192.2	343.4	354.6	360	487.2	408.3
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,487	1,597	1,625
Reference price ²	25.29	16.12	22.80	18.01	24.20	25.43	25.43	25.43
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,425	-	-
Announcement Date	8/2/22	8/2/23	6/2/24	5/2/25	11/2/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	6.19x	14.49x	16.98x	5.41%	437M
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
EMAAR PROPERTIES	5.54x	0.58x	1.2x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
Average	11.27x	4.30x	11.03x	3.74%	24.5B
Weighted average by Cap.	12.42x	3.20x	10.70x	3.55%