Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange 05:30:00 06/11/26 pm AEDT			5-day change	1st Jan Change
97,700.00 ^JPY	-2.30%		+0.83%	-19.98%

30/10	Mitsui Fudosan Logistics Park to Acquire Osaka Logistics Facility for 5.81 Billion Yen	MT
30/10	Mitsui Fudosan Logistics Park Inc. agreed to acquire 50% stake in MFLP/OGUD Osaka Torishima from Osaka Gas Urban Development Co., Ltd. for ¥5.8 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2023	2024	2026	2027	2028	2029
Market Cap ¹	291,456	256,880	348,049	314,565	-	-
Change	-	-11.86%	-	-9.62%	-	-
Enterprise Value (EV) ¹	291,456	391,451	520,358	525,315	537,455	550,325
Change	-	34.31%	-	0.95%	2.31%	2.39%
P/E	34.8x	28.8x	7.87x	24.4x	23.1x	26.7x
PBR	1.43x	1.18x	1.08x	0.99x	1x	1.02x
PEG	-	32.96x	-	-0.3x	4.04x	-2x
Capitalization / Revenue	13.5x	11x	7.55x	8.9x	8.02x	8.66x
EV / Revenue	13.5x	16.8x	11.3x	14.9x	13.7x	15.2x
EV / EBITDA	-	25.4x	16.8x	22.3x	20.5x	22.6x
EV / EBIT	32.5x	41.9x	25.7x	35.3x	31.5x	36.5x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	4,188	4,426	6,904	5,133	5,410	5,248
Rate of return	3.31%	4.19%	6.39%	5.25%	5.54%	5.37%
EPS ²	3,633	3,665	13,741	3,998	4,227	3,659
Distribution rate	115%	121%	50.2%	128%	128%	143%
Net sales ¹	21,569	23,324	46,120	35,360	39,210	36,322
EBITDA ¹	-	15,436	30,883	23,575	26,280	24,350
EBIT ¹	8,964	9,343	20,233	14,889	17,040	15,092
Net income ¹	8,370	8,666	44,244	12,874	13,610	11,782
Net Debt ¹	-	134,571	172,309	210,750	222,890	235,760
Reference price ²	126,500.00	105,625.00	108,100.00	97,700.00	97,700.00	97,700.00
Nbr of stocks (in thousands)	2,304	2,432	3,220	3,220	-	-
Announcement Date	14/3/23	14/3/24	17/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUI FUDOSAN LOGISTICS PARK INC.	24.43x	14.86x	22.28x	5.25%	1.99B
PROLOGIS, INC.	33x	17.92x	21.32x	3.38%	121B
SIMON PROPERTY GROUP, INC.	38.52x	15.09x	19.39x	3.94%	73.66B
REALTY INCOME CORPORATION	38.1x	15.09x	15.52x	5.52%	56.15B
GOODMAN GROUP	19.06x	16.11x	18.36x	1.08%	39.15B
KIMCO REALTY CORPORATION	28.4x	11.44x	14.84x	4.22%	16.96B
SEGRO PLC	14.02x	22.73x	27.46x	3.58%	16.52B
UNIBAIL-RODAMCO-WESTFIELD SE	9.13x	12.1x	14.79x	5.85%	15.17B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.53x	16.55x	24.28x	5.13%	14.55B
REGENCY CENTERS CORPORATION	30.23x	11.38x	17.58x	4.08%	13.67B
Average	25.34x	15.33x	19.58x	4.21%	36.85B
Weighted average by Cap.	30.63x	16.10x	19.43x	3.83%