Valuation Japan Logistics Fund, Inc.

Stocks

Delayed Japan Exchange 21:30:32 2026-10-18 EDT			5-day change	1st Jan Change
88,000.00 ^JPY	-0.11%		-0.23%	-15.37%

10-01	Japan Logistics Fund, Inc. Completes Acquisition of Real Estate Trust Beneficiary Right for Hyogo Tojo Logistics Center	CI
09-30	Japan Logistics Fund, Inc. completed the acquisition of Hyogo Tojo Logistics Center.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	287,813	276,557	253,895	248,318	277,637	241,911	-	-
Change	-	-3.91%	-8.19%	-2.2%	11.81%	-12.87%	-	-
Enterprise Value (EV) ¹	388,809	383,259	358,308	351,264	382,437	354,947	353,922	349,014
Change	-	-1.43%	-6.51%	-1.97%	8.87%	-7.19%	-0.29%	-1.39%
P/E	34.6x	29x	26.3x	23.4x	22.2x	20.6x	20.9x	20.1x
PBR	2.14x	1.93x	1.78x	1.76x	1.97x	1.73x	1.74x	1.74x
PEG	-	2.6x	17.54x	2x	1.2x	-3.6x	-11.93x	4.85x
Capitalization / Revenue	15.6x	14x	12.5x	11.6x	11.8x	11.3x	11.2x	10.8x
EV / Revenue	21.1x	19.4x	17.7x	16.4x	16.2x	16.6x	16.3x	15.6x
EV / EBITDA	30.2x	26.9x	25x	22.9x	22.4x	22.2x	22.3x	21.7x
EV / EBIT	42.6x	36.8x	34x	30.3x	28.5x	27.6x	27.4x	25.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3,224	3,397	3,458	10,878	4,450	4,585	4,713	4,911
Rate of return	3.04%	3.44%	3.8%	12.1%	4.4%	5.2%	5.35%	5.57%
EPS ²	3,065	3,402	3,453	3,848	4,546	4,286	4,211	4,385
Distribution rate	105%	99.8%	100%	283%	97.9%	107%	112%	112%
Net sales ¹	18,424	19,769	20,287	21,453	23,586	21,431	21,681	22,426
EBITDA ¹	12,894	14,242	14,327	15,341	17,072	16,024	15,836	16,090
EBIT ¹	9,122	10,414	10,540	11,599	13,415	12,865	12,901	13,577
Net income ¹	8,321	9,518	9,672	10,724	12,505	12,742	12,203	12,999
Net Debt ¹	100,995	106,701	104,413	102,946	104,800	113,036	112,011	107,103
Reference price ²	106,000.00	98,700.00	90,933.33	89,900.00	101,100.00	88,100.00	88,100.00	88,100.00
Nbr of stocks (in thousands)	2,715	2,802	2,792	2,762	2,746	2,746	-	-
Announcement Date	3/16/22	3/14/23	3/15/24	3/12/25	3/17/26	-	-	-

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.($)
JAPAN LOGISTICS FUND, INC.	20.56x	16.56x	22.15x	5.2%	1.53B
PROLOGIS, INC.	40.89x	18.13x	23.9x	3.4%	120B
SIMON PROPERTY GROUP, INC.	31.28x	14.08x	17.81x	4.38%	66.47B
REALTY INCOME CORPORATION	37.11x	14.77x	15.27x	5.8%	52.9B
GOODMAN GROUP	18.08x	15.31x	17.42x	1.14%	37.55B
SEGRO PLC	16.04x	24.97x	27.34x	3.58%	16.49B
KIMCO REALTY CORPORATION	26.77x	10.69x	14.72x	4.69%	15.37B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.76x	14.41x	6.14%	14.6B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.81x	16x	23.26x	5.4%	13.87B
REGENCY CENTERS CORPORATION	29.43x	11.24x	16.41x	4.15%	13.38B
Average	24.61x	15.35x	19.27x	4.39%	35.17B
Weighted average by Cap.	31.50x	15.94x	19.81x	4%