Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 11/11/2026 pm IST			5-day change	1st Jan Change
96,300.00 ^JPY	-0.72%		-1.43%	-21.13%

01:42pm	Mitsui Fudosan Logistics Park to Borrow 1.5 Billion Yen from Bank of Fukuoka	MT
30/10	Mitsui Fudosan Logistics Park to Acquire Osaka Logistics Facility for 5.81 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2023	2024	2026	2027	2028	2029
Market Cap ¹	2,91,456	2,56,880	3,48,049	3,10,057	-	-
Change	-	-11.86%	-	-10.92%	-	-
Enterprise Value (EV) ¹	2,91,456	3,91,451	5,20,358	5,20,807	5,32,947	5,45,817
Change	-	34.31%	-	0.09%	2.33%	2.41%
P/E	34.8x	28.8x	7.87x	24.1x	22.8x	26.3x
PBR	1.43x	1.18x	1.08x	0.98x	0.99x	1.01x
PEG	-	32.96x	-	-0.3x	3.99x	-2x
Capitalization / Revenue	13.5x	11x	7.55x	8.77x	7.91x	8.54x
EV / Revenue	13.5x	16.8x	11.3x	14.7x	13.6x	15x
EV / EBITDA	-	25.4x	16.8x	22.1x	20.3x	22.4x
EV / EBIT	32.5x	41.9x	25.7x	35x	31.3x	36.2x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	4,188	4,426	6,904	5,133	5,410	5,248
Rate of return	3.31%	4.19%	6.39%	5.33%	5.62%	5.45%
EPS ²	3,633	3,665	13,741	3,998	4,227	3,659
Distribution rate	115%	121%	50.2%	128%	128%	143%
Net sales ¹	21,569	23,324	46,120	35,360	39,210	36,322
EBITDA ¹	-	15,436	30,883	23,575	26,280	24,350
EBIT ¹	8,964	9,343	20,233	14,889	17,040	15,092
Net income ¹	8,370	8,666	44,244	12,874	13,610	11,782
Net Debt ¹	-	1,34,571	1,72,309	2,10,750	2,22,890	2,35,760
Reference price ²	1,26,500.00	1,05,625.00	1,08,100.00	96,300.00	96,300.00	96,300.00
Nbr of stocks (in thousands)	2,304	2,432	3,220	3,220	-	-
Announcement Date	14/03/23	14/03/24	17/03/26	-	-	-

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.	24.26x	14.79x	22.19x	5.29%	196.67Cr
PROLOGIS, INC.	33.81x	18.26x	21.73x	3.3%	12TCr
SIMON PROPERTY GROUP, INC.	39.54x	15.35x	20.01x	3.84%	7.56TCr
REALTY INCOME CORPORATION	38.53x	15.17x	15.6x	5.48%	5.66TCr
GOODMAN GROUP	19.95x	16.83x	19.19x	1.03%	4.08TCr
KIMCO REALTY CORPORATION	27.6x	11.49x	15.34x	4.2%	1.71TCr
SEGRO PLC	14.11x	22.83x	27.58x	3.56%	1.66TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.02x	12.15x	14.65x	5.79%	1.53TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.76x	16.69x	24.48x	5.07%	1.47TCr
REGENCY CENTERS CORPORATION	30.92x	11.42x	17.32x	3.99%	1.4TCr
Average	25.65x	15.50x	19.81x	4.15%	4TCr
Weighted average by Cap.	31.26x	16.37x	19.81x	3.75%