Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 04:04:00 2026-07-24 pm EDT			5-day change	1st Jan Change
25.83 ^BRL	-1.37%		-1.97%	+6.74%

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	2,258	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	7.26%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,745	3,855	3,967
Change	-	-55.35%	111.49%	-15.53%	34.15%	-3.31%	2.94%	2.91%
P/E	7x	4.21x	11.8x	5x	5.95x	5.49x	5.65x	4.63x
PBR	0.77x	-	0.61x	-	0.58x	0.6x	0.56x	0.5x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.3x	-1.93x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.93x	7.32x	6.06x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.8x	12.5x	10.7x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.5x	15.4x	13.9x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.2x	16.6x	13.7x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.48x	9.54x	9.26x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	40.4%	10.5%	10.8%
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%	5.33%	5.01%	5.96%
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	25.83	25.83	25.83
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.	5.49x	14.8x	18.46x	5.33%	446M
SUN HUNG KAI PROPERTIES LIMITED	15.68x	4.94x	13.3x	3.23%	44.6B
CHINA RESOURCES LAND LIMITED	8.45x	1.48x	7.55x	4.18%	29.72B
MITSUBISHI ESTATE CO., LTD.	19.91x	4.14x	16.91x	1.25%	29.33B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.48B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.8x	6.76x	18.15x	1.45%	20.76B
Average	11.66x	4.77x	12.21x	3.84%	24.8B
Weighted average by Cap.	12.86x	3.42x	11.42x	3.64%