Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
102,000.00 ^JPY	-0.97%		-1.83%	-16.46%

09-07	Mitsui Fudosan Logistics Park Secures 2 Billion Yen Loan for Debt Repayment	MT
08-28	Mitsui Fudosan Logistics Park Inc. Announces Borrowing Of JPY 1,500 Million Green Loan From Sumitomo Mitsui Banking Corporation	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	328,409	328,409	-
Change	-	-	-11.06%	33.04%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	478,150	497,429	540,319
Change	-	-	37.42%	25.36%	4.03%	8.62%
P/E	-	31.4x	27.7x	38.2x	7.44x	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	7.11x	9.7x
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%	4.95%
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	102,000.00	102,000.00	102,000.00
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.($)
MITSUI FUDOSAN LOGISTICS PARK INC.	38.24x	25.28x	39.39x	3.4%	2.14B
REALTY INCOME CORPORATION	39.41x	15.31x	15.82x	5.48%	56.12B
SEGRO PLC	16.46x	23.17x	27.76x	3.5%	17.08B
UNIBAIL-RODAMCO-WESTFIELD SE	8.07x	11.94x	14.62x	5.94%	15.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.33x	23.47x	5.27%	14.32B
KLÉPIERRE	9.29x	13.33x	15.88x	5.38%	12.2B
FEDERAL REALTY INVESTMENT TRUST	26.98x	10.79x	16.97x	3.99%	9.94B
MERLIN PROPERTIES SOCIMI, S.A.	7.69x	20.19x	27.31x	3.23%	9.43B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.23B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.99x	7.52x	12.08x	5.63%	8.91B
Average	21.36x	15.56x	21.18x	4.83%	15.49B
Weighted average by Cap.	24.89x	15.26x	18.77x	5.09%