Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 01:34:00 19/09/2026 am IST			5-day change	1st Jan Change
24.52 ^BRL	+2.42%		+2.81%	+1.32%

11/08	LOG Commercial Properties e Participações S.A., Q2 2026 Earnings Call, Aug 07, 2026
07/08	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	2,144	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	1.84%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,566	3,719	3,679
Change	-	-55.35%	111.49%	-15.53%	34.15%	-7.93%	4.28%	-1.07%
P/E	7x	4.21x	11.8x	5x	5.95x	5.48x	5.51x	5.28x
PBR	0.77x	-	0.61x	-	0.58x	0.58x	0.55x	0.49x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.55x	-8.86x	1.21x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.67x	7.45x	5.91x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.4x	12.9x	10.1x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.4x	15.4x	13.2x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	20.4x	17.2x	14.2x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.53x	6.9x	8.09x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39.6%	14.5%	12.4%
Dividend per Share ²	0.87	-	0.7	-	3.959	2.819	2.306	1.5
Rate of return	3.44%	-	3.07%	-	16.4%	11.5%	9.41%	6.12%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.476	4.448	4.642
Distribution rate	24.1%	-	36.4%	-	97.3%	63%	51.8%	32.3%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	247.2	288	362.6
EBITDA ¹	119.7	166.6	165	161.7	213.8	193.8	241.4	278.1
EBIT ¹	118.9	164.9	161	156.1	207.2	174.5	215.7	258.3
Net income ¹	369	386.1	192.2	343.4	354.6	443.6	496.1	462.4
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,422	1,575	1,535
Reference price ²	25.29	16.12	22.80	18.01	24.20	24.52	24.52	24.52
Nbr of stocks (in thousands)	1,01,044	1,00,258	99,728	87,859	86,999	87,441	-	-
Announcement Date	08/02/22	08/02/23	06/02/24	05/02/25	11/02/26	-	-	-

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.	5.48x	14.43x	18.4x	11.5%	42Cr
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	3.98TCr
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	2.77TCr
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	2.8TCr
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	2.55TCr
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	2.6TCr
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	2.09TCr
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	2.06TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	1.87TCr
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	1.84TCr
Average	13.41x	5.14x	13.41x	4.38%	2.26TCr
Weighted average by Cap.	13.69x	3.85x	12.20x	3.72%