Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 04:05:43 2026-08-11 pm EDT			5-day change	1st Jan Change
23.49 ^BRL	-4.51%		-9.16%	-2.93%

12:38pm	LOG Commercial Properties e Participações S.A., Q2 2026 Earnings Call, Aug 07, 2026
Aug. 07	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	2,151	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	2.15%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,687	3,748	3,721
Change	-	-55.35%	111.49%	-15.53%	34.15%	-4.8%	1.64%	-0.72%
P/E	7x	4.21x	11.8x	5x	5.95x	6.58x	6.18x	5.28x
PBR	0.77x	-	0.61x	-	0.58x	0.59x	0.54x	0.48x
PEG	-	0.69x	-0.2x	0.1x	0.5x	-0.81x	0.97x	0.3x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.83x	7.01x	5.75x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15.1x	12.2x	9.95x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	19.1x	15.2x	12.8x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	23.3x	16.2x	12.8x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.41x	7.05x	8.68x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	41.5%	14.2%	11.5%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.376	1.295	1.36
Rate of return	3.44%	-	3.07%	-	16.4%	5.59%	5.26%	5.53%
EPS ²	3.612	3.831	1.925	3.603	4.07	3.74	3.978	4.663
Distribution rate	24.1%	-	36.4%	-	97.3%	36.8%	32.6%	29.2%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	243.5	306.7	373.8
EBITDA ¹	119.7	166.6	165	161.7	213.8	193.5	246.5	291.2
EBIT ¹	118.9	164.9	161	156.1	207.2	158	232	290
Net income ¹	369	386.1	192.2	343.4	354.6	327	487.2	408.3
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,536	1,597	1,570
Reference price ²	25.29	16.12	22.80	18.01	24.20	24.60	24.60	24.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	6.58x	15.28x	21.56x	7.6%	422M
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	10.98x	4.05x	11.65x	3.98%	23.38B
Weighted average by Cap.	11.82x	2.93x	10.61x	3.64%