Valuation Mitsubishi Estate Logistics REIT Investment Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
103,900.00 ^JPY	-0.57%		-2.17%	-21.82%

10-22	Mitsubishi Estate Logistics REIT Secures New Loan for Debt Refinancing	MT
10-22	Mitsubishi Estate Logistics Reit Investment Corporation Decides to Obtain Jpy 3,880 Million Debt Financing	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2020	2021	2022	2023	2024	2025
Market Cap ¹	132,724	202,999	215,294	198,373	190,317	182,742
Change	-	52.95%	6.06%	-7.86%	-4.06%	-3.98%
Enterprise Value (EV) ¹	164,594	257,603	293,126	297,064	298,687	301,036
Change	-	56.51%	13.79%	1.34%	0.55%	0.79%
P/E	39.6x	43x	36.4x	28.1x	22.3x	21.3x
PBR	1.63x	1.74x	1.54x	1.24x	1.19x	1.16x
PEG	-	4.3x	4.16x	4.21x	1x	22.59x
Capitalization / Revenue	20.3x	22.2x	19x	13.5x	11.3x	10.7x
EV / Revenue	25.2x	28.1x	25.9x	20.3x	17.7x	17.6x
EV / EBITDA	34.9x	40.1x	36.9x	29.1x	25x	24.9x
EV / EBIT	47.3x	54.1x	49.1x	38.9x	32.5x	32.2x
EV / FCF	-5.74x	131x	86.4x	-	-33.1x	37.1x
FCF Yield	-17.4%	0.76%	1.16%	-	-3.02%	2.7%
Dividend per Share ²	-	4,461	4,842	-	-	6,003
Rate of return	-	2.58%	3.04%	-	-	4.93%
EPS ²	3,656	4,025	4,377	4,670	5,662	5,715
Distribution rate	-	111%	111%	-	-	105%
Net sales ¹	6,542	9,156	11,306	14,660	16,914	17,149
EBITDA ¹	4,712	6,418	7,954	10,197	11,925	12,113
EBIT ¹	3,479	4,762	5,970	7,634	9,201	9,352
Net income ¹	3,286	4,455	5,520	6,938	8,552	8,600
Net Debt ¹	31,870	54,604	77,832	98,691	108,370	118,294
Reference price ²	144,666.67	173,000.00	159,500.00	131,333.33	126,000.00	121,800.00
Nbr of stocks (in thousands)	917	1,173	1,350	1,510	1,510	1,500
Announcement Date	11/27/20 A	11/29/21 A	11/29/22 A	11/29/23 A	11/27/24 A	11/27/25 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.($)
MITSUBISHI ESTATE LOGISTICS REIT INVESTMENT CORPORATION	-	-	-	-	983M
PROLOGIS, INC.	34.08x	18.19x	22.83x	3.34%	122B
SIMON PROPERTY GROUP, INC.	32.93x	14.59x	18.75x	4.17%	69.8B
REALTY INCOME CORPORATION	37.95x	14.94x	15.45x	5.7%	53.95B
GOODMAN GROUP	18.71x	15.77x	18x	1.1%	39.29B
SEGRO PLC	13.96x	22.66x	27.37x	3.6%	16.46B
KIMCO REALTY CORPORATION	28.41x	11.09x	15.25x	4.4%	16.23B
UNIBAIL-RODAMCO-WESTFIELD SE	8.29x	11.86x	14.53x	6.02%	14.77B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.27x	16.28x	23.8x	5.27%	14.2B
REGENCY CENTERS CORPORATION	30.08x	11.39x	16.68x	4.05%	13.7B
Average	24.74x	15.20x	19.18x	4.18%	36.11B
Weighted average by Cap.	29.75x	16.03x	19.74x	3.89%