Valuation LaSalle LOGIPORT REIT OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-15	Tranche Update on LaSalle LOGIPORT REIT's Equity Buyback Plan announced on February 26, 2026.	CI
06-15	LaSalle LOGIPORT REIT Announces Change Of Tenant In LOGIPORT Kashiwa Shonan	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	272,505	-	-
Change	-	-	-5.63%	5.59%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	419,743	418,965	416,355
Change	-	-	-2.25%	3.12%	1.18%	-0.62%
P/E	29x	23x	21.1x	22.5x	21.6x	21.2x
PBR	1.43x	1.21x	1.19x	1.34x	1.38x	1.39x
PEG	-	-	3.31x	7.29x	5.3x	10.9x
Capitalization / Revenue	14.4x	11.2x	10.1x	10.6x	10.9x	11.1x
EV / Revenue	14.4x	17.1x	15.9x	16.3x	16.7x	17x
EV / EBITDA	-	25.9x	23.8x	24.2x	25.1x	24.6x
EV / EBIT	26.2x	31.8x	29x	29.3x	30.4x	30.7x
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%	4.87%	4.95%	5.06%
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	156,900.00	156,900.00	156,900.00
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.($)
PROLOGIS, INC.	43.68x	19.82x	24.63x	2.94%	136B
GOODMAN GROUP	24.17x	19.61x	22.41x	1.03%	41.44B
EASTGROUP PROPERTIES, INC.	35.1x	16.43x	23.23x	3.05%	11.19B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.34x	14.16x	20.69x	3.05%	8.66B
REXFORD INDUSTRIAL REALTY, INC.	429.89x	11.06x	15.61x	4.53%	8.6B
STAG INDUSTRIAL, INC.	36.03x	11.97x	16.26x	3.98%	7.5B
TERRENO REALTY CORPORATION	36.88x	16.81x	25.6x	2.96%	7.63B
FIBRA PROLOGIS	23.25x	13.33x	18.67x	4.49%	7.35B
TRITAX BIG BOX REIT PLC	8.77x	19.73x	22.29x	4.92%	6.16B
Average	73.68x	15.88x	21.04x	3.44%	26.03B
Weighted average by Cap.	51.30x	18.54x	23.21x	2.81%