Valuation Japan Logistics Fund, Inc.

Stocks

Delayed Japan Exchange 12:00:00 26/08/2026 pm IST			5-day change	1st Jan Change
95,500.00 ^JPY	-0.42%		0.00%	-8.26%

06/08	Japan Logistics Fund Borrows 1 Billion Yen for Narita Logistics Center Acquisition	MT
06/08	Japan Logistics Fund, Inc. agreed to acquire Narita Logistics Center from Ricoh Leasing Company, Ltd. for ¥2.9 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,87,813	2,76,557	2,53,895	2,48,318	2,77,637	2,63,357	-	-
Change	-	-3.91%	-8.19%	-2.2%	11.81%	-5.14%	-	-
Enterprise Value (EV) ¹	3,88,809	3,83,259	3,58,308	3,51,264	3,82,437	3,69,206	3,67,533	3,65,682
Change	-	-1.43%	-6.51%	-1.97%	8.87%	-3.46%	-0.45%	-0.5%
P/E	34.6x	29x	26.3x	23.4x	22.2x	22.6x	21.2x	20.6x
PBR	2.14x	1.93x	1.78x	1.76x	1.97x	1.89x	1.88x	1.89x
PEG	-	2.6x	17.54x	2x	1.2x	-3.46x	3.34x	6.73x
Capitalization / Revenue	15.6x	14x	12.5x	11.6x	11.8x	13.4x	12.4x	12.2x
EV / Revenue	21.1x	19.4x	17.7x	16.4x	16.2x	18.8x	17.4x	16.9x
EV / EBITDA	30.2x	26.9x	25x	22.9x	22.4x	24.2x	23.6x	23.5x
EV / EBIT	42.6x	36.8x	34x	30.3x	28.5x	31.7x	29.6x	28.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3,224	3,397	3,458	10,878	4,450	4,490	4,618	4,799
Rate of return	3.04%	3.44%	3.8%	12.1%	4.4%	4.68%	4.82%	5%
EPS ²	3,065	3,402	3,453	3,848	4,546	4,249	4,520	4,658
Distribution rate	105%	99.8%	100%	283%	97.9%	106%	102%	103%
Net sales ¹	18,424	19,769	20,287	21,453	23,586	19,631	21,158	21,619
EBITDA ¹	12,894	14,242	14,327	15,341	17,072	15,230	15,603	15,563
EBIT ¹	9,122	10,414	10,540	11,599	13,415	11,659	12,401	12,689
Net income ¹	8,321	9,518	9,672	10,724	12,505	11,654	12,387	12,765
Net Debt ¹	1,00,995	1,06,701	1,04,413	1,02,946	1,04,800	1,05,849	1,04,176	1,02,324
Reference price ²	1,06,000.00	98,700.00	90,933.33	89,900.00	1,01,100.00	95,900.00	95,900.00	95,900.00
Nbr of stocks (in thousands)	2,715	2,802	2,792	2,762	2,746	2,746	-	-
Announcement Date	16/03/22	14/03/23	15/03/24	12/03/25	17/03/26	-	-	-

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.($)
JAPAN LOGISTICS FUND, INC.	22.57x	18.81x	24.24x	4.68%	165.34Cr
PROLOGIS, INC.	43.04x	19.87x	25.38x	2.99%	14TCr
GOODMAN GROUP	17.56x	16.07x	18.28x	1.08%	4.07TCr
EASTGROUP PROPERTIES, INC.	34.33x	16.01x	22.66x	3.14%	1.09TCr
FIRST INDUSTRIAL REALTY TRUST, INC.	24.62x	13.91x	20.3x	3.14%	841.71Cr
REXFORD INDUSTRIAL REALTY, INC.	625.12x	9.44x	13.31x	4.66%	836.52Cr
TERRENO REALTY CORPORATION	32.41x	16.69x	25.33x	3.2%	745.14Cr
FIBRA PROLOGIS	22x	13.38x	17.56x	4.4%	753.42Cr
STAG INDUSTRIAL, INC.	33.81x	11.58x	15.79x	4.17%	715.32Cr
TRITAX BIG BOX REIT PLC	8.79x	19.56x	22.29x	5.23%	639.93Cr
Average	86.43x	15.53x	20.52x	3.67%	2.35TCr
Weighted average by Cap.	55.93x	17.87x	22.78x	2.89%