Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 am EDT			5-day change	1st Jan Change
101,800.00 ^JPY	-0.29%		-0.20%	-16.63%

Sep. 17	Mitsui Fudosan Logistics Park Inc. Declares Dividend for the Fiscal Period February 1, 2026 to July 31, 2026, Payable on October 21, 2026 and Provides Dividend Guidance for the Fiscal Period August 1, 2026 to January 31, 2027	CI
Sep. 17	Mitsui Fudosan Logistics Park Inc. Provides Dividend Guidance for the Fiscal Period February 1, 2027 to July 31, 2027	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	327,765	327,765	-
Change	-	-	-11.06%	32.78%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	477,506	496,785	539,675
Change	-	-	37.42%	25.19%	4.04%	8.63%
P/E	-	31.4x	27.7x	38.2x	7.42x	28.3x
PBR	1.73x	1.29x	1.13x	1.16x	1.02x	1.04x
PEG	-	-	31.7x	-1.4x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	17.3x	7.1x	9.68x
EV / Revenue	-	12.9x	16.4x	25.2x	10.8x	15.9x
EV / EBITDA	-	-	24.7x	39.3x	16.1x	24.3x
EV / EBIT	-	31x	40.8x	66.4x	24.6x	39.9x
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%	3.41%	6.73%	4.96%
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	101,800.00	101,800.00	101,800.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MITSUI FUDOSAN LOGISTICS PARK INC.	38.17x	25.25x	39.33x	3.41%	2.09B
REALTY INCOME CORPORATION	37.53x	14.88x	15.38x	5.76%	53.44B
SEGRO PLC	16.52x	23.23x	27.83x	3.49%	16.95B
UNIBAIL-RODAMCO-WESTFIELD SE	8.06x	11.97x	14.66x	5.92%	15.43B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.99x	16.26x	23.64x	5.25%	14.26B
KLÉPIERRE	9.29x	13.32x	15.87x	5.38%	12.04B
FEDERAL REALTY INVESTMENT TRUST	26.17x	10.57x	16.63x	4.12%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.46x	7.66x	12.31x	5.41%	9.29B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.15B
MERLIN PROPERTIES SOCIMI, S.A.	7.29x	19.52x	26.41x	3.4%	8.83B
Average	21.21x	15.44x	21.06x	4.86%	15.11B
Weighted average by Cap.	24.13x	15.03x	18.58x	5.19%