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	3,50,625	3,50,625	-
Change	-	-	-11.06%	42.04%	0%	-
Enterprise Value (EV) ¹	2,70,458	2,77,552	3,81,419	5,00,366	5,19,645	5,62,535
Change	-	-	37.42%	31.19%	3.85%	8.25%
P/E	-	31.4x	27.7x	40.8x	7.94x	30.3x
PBR	1.73x	1.29x	1.13x	1.24x	1.09x	1.11x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	18.5x	7.59x	10.4x
EV / Revenue	-	12.9x	16.4x	26.5x	11.3x	16.6x
EV / EBITDA	-	-	24.7x	41.2x	16.8x	25.3x
EV / EBIT	-	31x	40.8x	69.6x	25.7x	41.6x
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%	3.18%	6.29%	4.63%
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	1,08,900.00	1,08,900.00	1,08,900.00
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	40.45x	15.69x	16.27x	5.17%	5.9TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.2x	12.59x	15.43x	5.36%	1.69TCr
SEGRO PLC	13.53x	22.51x	26.48x	3.81%	1.56TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.01x	24.95x	4.91%	1.5TCr
KLÉPIERRE	10.16x	13.36x	16.08x	5.43%	1.18TCr
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	22.47x	30.42x	2.8%	1.07TCr
FEDERAL REALTY INVESTMENT TRUST	31.39x	11.29x	17.82x	3.76%	1.04TCr
CAPITALAND ASCENDAS REIT	16.13x	12.37x	19.33x	6.06%	975.18Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.96x	7.11x	11.65x	6.02%	834.4Cr
Average	19.10x	14.93x	19.82x	4.81%	1.75TCr
Weighted average by Cap.	25.00x	15.49x	19.01x	4.9%