Valuation LaSalle LOGIPORT REIT

Stocks

Market Closed - Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
138,900.00 ^JPY	-2.59%		-2.11%	-12.42%

09-18	LaSalle LOGIPORT REIT authorizes a Buyback Plan.	CI
09-18	LaSalle LOGIPORT REIT announces an Equity Buyback for 71,500 shares, representing 4.3% for ¥10,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2024	2025	2026	2027	2028
Market Cap ¹	307,198	273,479	258,070	241,242	-	-
Change	-	-	-5.63%	-6.52%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	394,559	387,702	385,092
Change	-	-	-2.25%	-3.07%	1.27%	-0.67%
P/E	29x	23x	21.1x	20.4x	19.2x	18.8x
PBR	1.43x	1.21x	1.19x	1.21x	1.23x	1.23x
PEG	-	-	3.31x	6.61x	4.71x	9.67x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.62x	9.64x	9.84x
EV / Revenue	14.4x	17.1x	15.9x	15.3x	15.5x	15.7x
EV / EBITDA	-	25.9x	23.8x	22.7x	23.2x	22.7x
EV / EBIT	26.2x	31.8x	29x	27.5x	28.2x	28.4x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	6,330	6,892	7,631	7,635	7,770	7,932
Rate of return	3.68%	4.7%	5.35%	5.36%	5.59%	5.71%
EPS ²	5,939	6,365	6,771	6,980	7,251	7,392
Distribution rate	107%	108%	113%	109%	107%	107%
Net sales ¹	21,298	24,341	25,540	25,707	25,023	24,515
EBITDA ¹	-	16,105	17,116	17,351	16,680	16,940
EBIT ¹	11,732	13,097	14,051	14,341	13,772	13,583
Net income ¹	10,462	11,730	12,645	12,588	11,918	11,578
Net Debt ¹	-	142,914	148,970	147,238	146,460	143,850
Reference price ²	172,100.00	146,500.00	142,600.00	138,900.00	138,900.00	138,900.00
Nbr of stocks (in thousands)	1,785	1,867	1,810	1,737	-	-
Announcement Date	4/15/22 A	4/15/24 A	4/21/25 A	4/22/26 A	-	-

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.($)
LASALLE LOGIPORT REIT	19.94x	14.93x	22.28x	5.39%	1.54B
PROLOGIS, INC.	40.49x	18.95x	24.2x	3.17%	128B
GOODMAN GROUP	17.55x	14.84x	16.9x	1.18%	37.24B
EASTGROUP PROPERTIES, INC.	34.26x	15.84x	22.43x	3.14%	10.86B
REXFORD INDUSTRIAL REALTY, INC.	637.92x	9.63x	13.59x	4.57%	8.54B
FIRST INDUSTRIAL REALTY TRUST, INC.	26.19x	13.55x	19.8x	3.2%	8.19B
STAG INDUSTRIAL, INC.	34.26x	11.67x	15.94x	4.11%	7.25B
TERRENO REALTY CORPORATION	33.31x	16.27x	24.62x	3.28%	7.16B
FIBRA PROLOGIS	20.06x	12.98x	16.76x	4.24%	7.06B
TRITAX BIG BOX REIT PLC	8.98x	18.23x	20.93x	5.74%	5.72B
Average	87.30x	14.69x	19.75x	3.8%	22.17B
Weighted average by Cap.	56.77x	16.99x	21.73x	3.04%