Stock 3471 MITSUI FUDOSAN LOGISTICS PARK INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mitsui Fudosan Logistics Park Inc.

Equities

3471

JP3048300002

Commercial REITs

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-31 am EDT 		5-day change 1st Jan Change
441,000 JPY +2.80% Intraday chart for Mitsui Fudosan Logistics Park Inc. +1.38% -3.61%
May. 31 Mitsui Fudosan Logistics Park Secures 1.5 Billion Yen Loan to Repay Debt MT
Apr. 26 Mitsui Fudosan Logistics Park Secures 1.5 Billion Yen Loan to Repay Debt MT

Valuation

Fiscal Period: January 2020 2023 2024 2025 2026 2027
Capitalization 1 198,975 261,216 269,040 268,128 - -
Enterprise Value (EV) 1 198,975 261,216 269,040 413,658 410,158 406,678
P/E ratio - 31.2 x 30.2 x 30.7 x 30.5 x 29.9 x
Yield - 3.69% 4% 4.23% 4.37% 4.44%
Capitalization / Revenue - 12.1 x 11.5 x 10.7 x 10.5 x 10.3 x
EV / Revenue - 12.1 x 11.5 x 16.5 x 16.1 x 15.6 x
EV / EBITDA - - 17.4 x 25.2 x 24.9 x 24.4 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.82 x 1.28 x 1.24 x 1.24 x 1.26 x 1.28 x
Nbr of stocks (in thousands) 379 576 608 608 - -
Reference price 2 525,000 453,500 442,500 441,000 441,000 441,000
Announcement Date 3/13/20 3/14/23 3/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2023 2024 2025 2026 2027
Net sales 1 21,569 23,324 25,000 25,533 26,030
EBITDA 1 - 15,436 16,400 16,500 16,650
EBIT 1 8,964 9,343 9,741 9,910 10,197
Operating Margin 41.56% 40.06% 38.96% 38.81% 39.17%
Earnings before Tax (EBT) 1 8,372 8,669 8,735 8,906 9,183
Net income 1 8,370 8,666 8,726 8,777 8,966
Net margin 38.81% 37.16% 34.91% 34.38% 34.44%
EPS 2 14,533 14,660 14,353 14,435 14,746
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 16,754 17,702 18,660 19,266 19,584
Announcement Date 3/14/23 3/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2 2027 S1
Net sales 1 5,064 6,363 8,139 9,268 9,503 10,608 10,961 11,479 11,846 12,429 12,530 12,706 12,810 12,940
EBITDA - - - - - - - - - - - - - -
EBIT 1 2,315 2,881 3,786 3,935 3,972 4,459 4,505 4,604 4,739 4,872 4,840 4,918 4,968 5,035
Operating Margin 45.71% 45.28% 46.52% 42.46% 41.79% 42.04% 41.1% 40.11% 40.01% 39.2% 38.63% 38.7% 38.78% 38.91%
Earnings before Tax (EBT) 1 2,238 2,735 3,580 3,709 3,742 4,166 4,206 4,261 4,407 4,383 4,353 4,393 4,424 4,472
Net income 1 2,237 2,734 3,579 3,708 3,741 4,165 4,205 4,260 4,406 4,373 4,333 4,392 4,423 4,471
Net margin 44.17% 42.97% 43.97% 40.01% 39.37% 39.27% 38.37% 37.12% 37.2% 35.18% 34.58% 34.57% 34.53% 34.55%
EPS 2 5,904 6,215 7,074 6,841 6,902 7,233 7,300 7,396 7,264 7,192 7,127 7,224 7,275 7,354
Dividend per Share 2 6,584 6,977 7,283 7,816 7,895 8,353 8,401 8,804 8,898 9,243 9,367 9,610 9,640 9,752
Announcement Date 3/13/20 10/26/20 3/12/21 9/14/21 3/15/22 9/14/22 3/14/23 9/14/23 3/14/24 - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: January 2020 2023 2024 2025 2026 2027
Net Debt 1 - - - 145,530 142,030 138,550
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - 8.874 x 8.608 x 8.321 x
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 4.28% 4.11% 4% 4.01% 4.12%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 287,758 354,567 358,192 354,391 349,688 344,951
Cash Flow per Share - - - - - -
Capex 1 - 45,410 28,847 28,470 15,921 15,937
Capex / Sales - 210.53% 123.68% 113.88% 62.35% 61.23%
Announcement Date 3/13/20 3/14/23 3/14/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Mitsui Fudosan Logistics Park Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Commercial REITs

1st Jan change Capi.
MITSUI FUDOSAN LOGISTICS PARK INC. Stock Mitsui Fudosan Logistics Park Inc.
-3.61% 1.71B
REALTY INCOME CORPORATION Stock Realty Income Corporation
-7.59% 46.2B
ALEXANDRIA REAL ESTATE EQUITIES, INC. Stock Alexandria Real Estate Equities, Inc.
-6.13% 20.81B
SEGRO PLC Stock SEGRO plc
+2.80% 15.66B
UNIBAIL-RODAMCO-WESTFIELD SE Stock Unibail-Rodamco-Westfield SE
+20.53% 12.19B
CAPITALAND INTEGRATED COMMERCIAL TRUST Stock CapitaLand Integrated Commercial Trust
-4.85% 9.76B
CAPITALAND ASCENDAS REIT Stock CapitaLand Ascendas REIT
-13.86% 8.48B
FEDERAL REALTY INVESTMENT TRUST Stock Federal Realty Investment Trust
-2.03% 8.37B
KLÉPIERRE Stock Klépierre
+7.78% 8.24B
COVIVIO Stock Covivio
-1.81% 5.73B
Other Commercial REITs
  1. Stock Market
  2. Equities
  3. 3471 Stock
  4. Financials Mitsui Fudosan Logistics Park Inc.