Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 06:04:00 17/06/26 am AEST			5-day change	1st Jan Change
27.03 ^BRL	+0.48%		-8.68%	+11.69%

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	2,352	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	11.7%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,887	3,935	4,037
Change	-	-55.35%	111.49%	-15.53%	34.15%	0.35%	1.25%	2.59%
P/E Ratio	7x	4.21x	11.8x	5x	5.95x	5.71x	5.88x	4.82x
PBR	0.77x	-	0.61x	-	0.58x	0.62x	0.59x	0.53x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.4x	-2.01x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.33x	7.67x	6.53x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15.4x	12.8x	11.2x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.3x	15.6x	14.8x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.2x	17.1x	15x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.25x	4.66x	6.79x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	44.5%	21.4%	14.7%
Dividend per Share ²	0.87	-	0.7	-	-	1.53	1.295	1.54
Rate of return	3.44%	-	3.07%	-	-	5.69%	4.81%	5.72%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.709	4.571	5.585
Distribution rate	24.1%	-	36.4%	-	-	32.5%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	252	306.5	360.2
EBITDA ¹	119.7	166.6	165	161.7	213.8	212.8	251.6	273.5
EBIT ¹	118.9	164.9	161	156.1	207.2	183.7	229.6	270
Net income ¹	369	386.1	192.2	343.4	354.6	412.9	487.2	489.4
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,535	1,584	1,686
Reference price ²	25.29	16.12	22.80	18.01	24.20	26.90	26.90	26.90
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	5.71x	15.42x	18.27x	5.69%	465M
SUN HUNG KAI PROPERTIES LIMITED	15.33x	4.76x	13.05x	3.26%	44.24B
CHINA RESOURCES LAND LIMITED	9.12x	1.53x	7.66x	3.91%	32.84B
MITSUBISHI ESTATE CO., LTD.	23.47x	4.51x	18.92x	1.08%	32.22B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.84x	3.21x	15.88x	2.21%	26.65B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.81x	1.78x	15.13x	3.2%	21.84B
CK ASSET HOLDINGS LIMITED	9.61x	2.32x	7.98x	3.87%	20.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.98x	6.81x	19.31x	1.19%	21.25B
ALPHA DHABI HOLDING	14.73x	0.94x	6.21x	2.53%	20.44B
Average	12.75x	4.19x	12.37x	3.55%	24.91B
Weighted average by Cap.	13.75x	3.09x	11.82x	3.36%