Valuation Mitsui Fudosan Logistics Park Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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	2,70,458	2,77,552	2,46,848	3,52,235	3,52,235	-
Change	-	-	-11.06%	42.69%	0%	-
Enterprise Value (EV) ¹	2,70,458	2,77,552	3,81,419	5,01,975	5,21,255	5,64,145
Change	-	-	37.42%	31.61%	3.84%	8.23%
P/E	-	31.4x	27.7x	41x	7.98x	30.4x
PBR	1.73x	1.29x	1.13x	1.25x	1.09x	1.12x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	18.6x	7.63x	10.4x
EV / Revenue	-	12.9x	16.4x	26.5x	11.3x	16.7x
EV / EBITDA	-	-	24.7x	41.3x	16.9x	25.4x
EV / EBIT	-	31x	40.8x	69.8x	25.8x	41.7x
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%	3.17%	6.26%	4.61%
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	-	-	1,34,571	1,49,740	1,69,020	2,11,910
Reference price ²	1,24,750.00	1,14,125.00	1,01,500.00	1,09,400.00	1,09,400.00	1,09,400.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	13/03/20	14/03/23	14/03/24	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	40.79x	15.78x	16.35x	5.13%	5.95TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.33x	12.62x	15.75x	5.32%	1.7TCr
SEGRO PLC	11.08x	22.71x	26.71x	3.73%	1.59TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	1.48TCr
KLÉPIERRE	10.03x	13.26x	15.96x	5.5%	1.17TCr
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.75x	30.66x	2.73%	1.09TCr
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	1.05TCr
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.18x	6.13%	963.1Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	916.31Cr
Average	19.46x	15.00x	19.92x	4.75%	1.77TCr
Weighted average by Cap.	25.19x	15.54x	19.08x	4.85%