Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 17/06/26 pm AEST			5-day change	1st Jan Change
105,300.00 ^JPY	0.00%		+0.48%	-13.76%

04/06	Mitsui Fudosan Logistics Park Inc. announces Semi-Annual dividend, payable on October 14, 2026	CI
03/06	Mitsui Fudosan Logistics Park Inc. Borrows JPY 1,000 Million from the Bank of Fukuoka, Ltd. for Repayment of Existing Borrowing	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2023	2024	2025	2026	2027
Market Cap ¹	270,458	277,552	246,848	339,034	339,034	-
Change	-	-	-11.06%	37.35%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	488,775	508,054	550,944
Change	-	-	37.42%	28.15%	3.94%	8.44%
P/E	-	31.4x	27.7x	39.5x	7.68x	29.3x
PBR	1.73x	1.29x	1.13x	1.2x	1.05x	1.07x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	17.9x	7.34x	10x
EV / Revenue	-	12.9x	16.4x	25.8x	11x	16.3x
EV / EBITDA	-	-	24.7x	40.3x	16.5x	24.8x
EV / EBIT	-	31x	40.8x	68x	25.1x	40.7x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	4,188	4,426	3,468	6,849	5,045
Rate of return	-	3.67%	4.36%	3.29%	6.5%	4.79%
EPS ²	-	3,633	3,665	2,667	13,713	3,597
Distribution rate	-	115%	121%	130%	49.9%	140%
Net sales ¹	-	21,569	23,324	18,912	46,172	33,866
EBITDA ¹	-	-	15,436	12,140	30,877	22,240
EBIT ¹	-	8,964	9,343	7,191	20,221	13,536
Net income ¹	-	8,370	8,666	6,486	44,150	11,581
Net Debt ¹	-	-	134,571	149,740	169,020	211,910
Reference price ²	124,750.00	114,125.00	101,500.00	105,300.00	105,300.00	105,300.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	13/3/20	14/3/23	14/3/24	-	-	-

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.	39.48x	25.84x	40.26x	3.29%	2.11B
REALTY INCOME CORPORATION	39.57x	15.52x	16.13x	5.27%	57.97B
UNIBAIL-RODAMCO-WESTFIELD SE	8.85x	12.66x	15.7x	5.51%	16.65B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.51B
SEGRO PLC	8.99x	21.07x	23.58x	4.38%	13.61B
KLÉPIERRE	10.18x	13.38x	16.05x	5.44%	12.03B
MERLIN PROPERTIES SOCIMI, S.A.	8.07x	22.59x	30.44x	2.77%	10.97B
FEDERAL REALTY INVESTMENT TRUST	32.02x	11.45x	18.06x	3.68%	10.66B
CAPITALAND ASCENDAS REIT	16.26x	12.42x	19.4x	6.01%	9.89B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.01x	7.34x	12.14x	5.57%	9.02B
Average	21.08x	15.88x	21.59x	4.7%	15.74B
Weighted average by Cap.	24.73x	15.32x	18.89x	4.97%