Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
1,10,700.00 ^JPY	0.00%		+0.91%	-9.34%

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	3,56,421	3,56,421	-
Change	-	-	-11.06%	44.39%	0%	-
Enterprise Value (EV) ¹	2,70,458	2,77,552	3,81,419	5,06,161	5,25,441	5,68,331
Change	-	-	37.42%	32.7%	3.81%	8.16%
P/E	-	31.4x	27.7x	41.5x	8.07x	30.8x
PBR	1.73x	1.29x	1.13x	1.26x	1.1x	1.13x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	18.8x	7.72x	10.5x
EV / Revenue	-	12.9x	16.4x	26.8x	11.4x	16.8x
EV / EBITDA	-	-	24.7x	41.7x	17x	25.6x
EV / EBIT	-	31x	40.8x	70.4x	26x	42x
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%	3.13%	6.19%	4.56%
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	1,10,700.00	1,10,700.00	1,10,700.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUI FUDOSAN LOGISTICS PARK INC.	41.51x	26.76x	41.69x	3.13%	217.5Cr
REALTY INCOME CORPORATION	41.45x	15.92x	16.5x	5.06%	6.04TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.49x	12.7x	15.85x	5.24%	1.72TCr
SEGRO PLC	13.03x	24.09x	28.38x	3.44%	1.72TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.49x	17.21x	25.61x	4.83%	1.53TCr
KLÉPIERRE	11.01x	13.8x	16.53x	5.12%	1.25TCr
FEDERAL REALTY INVESTMENT TRUST	31.89x	11.54x	18.2x	3.64%	1.08TCr
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.65x	30.66x	2.77%	1.07TCr
CAPITALAND ASCENDAS REIT	16.04x	12.4x	19.4x	6.03%	973.47Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	873.44Cr
Average	21.73x	16.43x	22.47x	4.5%	1.65TCr
Weighted average by Cap.	25.69x	16.02x	19.81x	4.72%