Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 01:34:00 11/07/2026 am IST			5-day change	1st Jan Change
26.92 ^BRL	-0.37%		-4.88%	+11.24%

05/05	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	2,353	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	11.78%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,840	3,950	4,063
Change	-	-55.35%	111.49%	-15.53%	34.15%	-0.85%	2.87%	2.84%
P/E	7x	4.21x	11.8x	5x	5.95x	5.72x	5.89x	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	9.3x	7.63x	6.32x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15.2x	12.8x	10.9x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.3x	15.8x	14.2x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	20.8x	17x	14x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.54x	9.78x	9.48x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39.4%	10.2%	10.5%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.53	1.295	1.54
Rate of return	3.44%	-	3.07%	-	16.4%	5.68%	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%	-	97.3%	32.5%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	253	308.3	372.4
EBITDA ¹	119.7	166.6	165	161.7	213.8	209.4	250.4	285.4
EBIT ¹	118.9	164.9	161	156.1	207.2	184.4	232	290
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	1,487	1,597	1,709
Reference price ²	25.29	16.12	22.80	18.01	24.20	26.92	26.92	26.92
Nbr of stocks (in thousands)	1,01,044	1,00,258	99,728	87,859	86,999	87,425	-	-
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.	5.72x	15.18x	18.34x	5.68%	46Cr
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	4.36TCr
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	3.11TCr
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	2.93TCr
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	2.85TCr
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	2.52TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	2.15TCr
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	2.03TCr
Average	11.74x	4.82x	12.21x	3.87%	2.5TCr
Weighted average by Cap.	12.92x	3.41x	11.41x	3.64%