Valuation LOG Commercial Properties e Participações S.A.

Stocks

Delayed Sao Paulo Other stock markets 10:43:08 2026-07-29 am EDT			5-day change	1st Jan Change
25.32 ^BRL	-2.80%		-3.98%	+4.67%

May. 05	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
May. 04	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,555	1,616	2,274	1,582	2,105	2,277	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	8.17%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,764	3,874	3,987
Change	-	-55.35%	111.49%	-15.53%	34.15%	-2.81%	2.93%	2.9%
P/E	7x	4.21x	11.8x	5x	5.95x	5.53x	5.7x	4.66x
PBR	0.77x	-	0.61x	-	0.58x	0.6x	0.57x	0.51x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.4x	-1.95x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9x	7.39x	6.12x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.9x	12.6x	10.7x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.5x	15.5x	14x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.4x	16.7x	13.7x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.49x	9.59x	9.3x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	40.2%	10.4%	10.7%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.376	1.295	1.54
Rate of return	3.44%	-	3.07%	-	16.4%	5.28%	4.97%	5.91%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.709	4.571	5.585
Distribution rate	24.1%	-	36.4%	-	97.3%	29.2%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	253	308.3	372.4
EBITDA ¹	119.7	166.6	165	161.7	213.8	202.9	250.4	285.4
EBIT ¹	118.9	164.9	161	156.1	207.2	176.3	232	290
Net income ¹	369	386.1	192.2	343.4	354.6	412.9	487.2	489.4
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,487	1,597	1,709
Reference price ²	25.29	16.12	22.80	18.01	24.20	26.05	26.05	26.05
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,425	-	-
Announcement Date	2/8/22	2/8/23	2/6/24	2/5/25	2/11/26	-	-	-

¹BRL in Million²BRL

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.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	5.53x	14.88x	18.55x	5.28%	445M
SUN HUNG KAI PROPERTIES LIMITED	15.72x	4.95x	13.32x	3.23%	44.72B
CHINA RESOURCES LAND LIMITED	8.68x	1.5x	7.67x	4.06%	30.54B
MITSUBISHI ESTATE CO., LTD.	20.21x	4.18x	17.06x	1.23%	29.77B
EMAAR PROPERTIES	5.64x	0.62x	1.27x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	14.76x	3.15x	15.12x	2.38%	26.23B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.58B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.97x	6.82x	18.24x	1.42%	21.05B
ALPHA DHABI HOLDING	7.83x	0.87x	3.16x	2.85%	20.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.26x	1.65x	14.29x	3.68%	18.7B
Average	11.27x	4.10x	11.60x	3.69%	24B
Weighted average by Cap.	12.38x	3.09x	11.03x	3.54%