Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-24 am EDT			5-day change	1st Jan Change
110,700.00 ^JPY	0.00%		+0.27%	-9.34%

Jun. 03	Mitsui Fudosan Logistics Park Inc. announces Semi-Annual dividend, payable on October 14, 2026	CI
Jun. 03	Mitsui Fudosan Logistics Park Inc. Borrows JPY 1,000 Million from the Bank of Fukuoka, Ltd. for Repayment of Existing Borrowing	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2023	2024	2025	2026	2027
Market Cap ¹	270,458	277,552	246,848	356,421	356,421	-
Change	-	-	-11.06%	44.39%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	506,161	525,441	568,331
Change	-	-	37.42%	32.7%	3.81%	8.16%
P/E	-	31.4x	27.7x	41.5x	8.07x	30.8x
PBR	1.73x	1.29x	1.13x	1.26x	1.1x	1.13x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	18.8x	7.72x	10.5x
EV / Revenue	-	12.9x	16.4x	26.8x	11.4x	16.8x
EV / EBITDA	-	-	24.7x	41.7x	17x	25.6x
EV / EBIT	-	31x	40.8x	70.4x	26x	42x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	4,188	4,426	3,468	6,849	5,045
Rate of return	-	3.67%	4.36%	3.13%	6.19%	4.56%
EPS ²	-	3,633	3,665	2,667	13,713	3,597
Distribution rate	-	115%	121%	130%	49.9%	140%
Net sales ¹	-	21,569	23,324	18,912	46,172	33,866
EBITDA ¹	-	-	15,436	12,140	30,877	22,240
EBIT ¹	-	8,964	9,343	7,191	20,221	13,536
Net income ¹	-	8,370	8,666	6,486	44,150	11,581
Net Debt ¹	-	-	134,571	149,740	169,020	211,910
Reference price ²	124,750.00	114,125.00	101,500.00	110,700.00	110,700.00	110,700.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	3/13/20	3/14/23	3/14/24	-	-	-

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.	41.51x	26.76x	41.69x	3.13%	2.18B
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	12.6B
FEDERAL REALTY INVESTMENT TRUST	32.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
Average	21.85x	16.50x	22.55x	4.48%	16.61B
Weighted average by Cap.	25.97x	16.14x	19.92x	4.68%