Valuation Mitsui Fudosan Logistics Park Inc. OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-17	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
09-17	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	328,731	328,731	-
Change	-	-	-11.06%	33.17%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	478,472	497,751	540,641
Change	-	-	37.42%	25.45%	4.03%	8.62%
P/E	-	31.4x	27.7x	38.3x	7.45x	28.4x
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	17.4x	7.12x	9.71x
EV / Revenue	-	12.9x	16.4x	25.3x	10.8x	16x
EV / EBITDA	-	-	24.7x	39.4x	16.1x	24.3x
EV / EBIT	-	31x	40.8x	66.5x	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%	3.4%	6.71%	4.94%
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	102,100.00	102,100.00	102,100.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	3/13/20 A	3/14/23 A	3/14/24 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.($)
REALTY INCOME CORPORATION	37.96x	14.99x	15.49x	5.69%	54.07B
SEGRO PLC	16.62x	23.32x	27.95x	3.47%	17.03B
UNIBAIL-RODAMCO-WESTFIELD SE	8.2x	12.01x	14.72x	5.85%	15.65B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.22x	23.57x	5.27%	14.22B
KLÉPIERRE	9.36x	13.39x	15.95x	5.34%	12.16B
FEDERAL REALTY INVESTMENT TRUST	26.37x	10.63x	16.71x	4.09%	9.71B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	38.54x	7.86x	12.64x	5.11%	9.82B
CAPITALAND ASCENDAS REIT	14.52x	11.74x	18.45x	6.49%	9.12B
MERLIN PROPERTIES SOCIMI, S.A.	7.33x	19.56x	26.46x	3.39%	8.89B
Average	19.65x	14.41x	19.10x	4.97%	16.74B
Weighted average by Cap.	24.32x	14.94x	18.33x	5.16%