Valuation LaSalle LOGIPORT REIT

Stocks

Delayed Japan Exchange Other stock markets 01:10:25 2026-07-21 EDT			5-day change	1st Jan Change
151,100.00 ^JPY	+1.21%		+2.03%	-4.73%

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	259,305	-	-
Change	-	-	-5.63%	0.48%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	406,543	405,765	403,155
Change	-	-	-2.25%	-0.12%	1.22%	-0.64%
P/E	29x	23x	21.1x	21.4x	20.6x	20.2x
PBR	1.43x	1.21x	1.19x	1.27x	1.32x	1.32x
PEG	-	-	3.31x	6.93x	5.05x	10.39x
Capitalization / Revenue	14.4x	11.2x	10.1x	10.1x	10.4x	10.6x
EV / Revenue	14.4x	17.1x	15.9x	15.8x	16.2x	16.4x
EV / EBITDA	-	25.9x	23.8x	23.4x	24.3x	23.8x
EV / EBIT	26.2x	31.8x	29x	28.3x	29.5x	29.7x
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%	5.11%	5.2%	5.31%
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	149,300.00	149,300.00	149,300.00
Nbr of stocks (in thousands)	1,785	1,867	1,810	1,737	-	-
Announcement Date	4/15/22	4/15/24	4/21/25	4/22/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LASALLE LOGIPORT REIT	21.43x	15.64x	23.33x	5.01%	1.6B
PROLOGIS, INC.	51.47x	20.05x	24.12x	2.86%	138B
GOODMAN GROUP	24.29x	19.61x	22.5x	1.02%	41.74B
EASTGROUP PROPERTIES, INC.	38.01x	17.26x	24.45x	2.86%	11.87B
FIRST INDUSTRIAL REALTY TRUST, INC.	30.07x	14.61x	21.66x	2.87%	9.04B
REXFORD INDUSTRIAL REALTY, INC.	29.61x	11.85x	16.84x	4.66%	8.27B
TERRENO REALTY CORPORATION	38.59x	17.49x	26.63x	2.82%	7.87B
STAG INDUSTRIAL, INC.	37.29x	12.37x	17.02x	3.7%	8B
FIBRA PROLOGIS	15.92x	13.58x	17.58x	4.48%	7.42B
TRITAX BIG BOX REIT PLC	8.58x	19.46x	21.99x	5.03%	6.04B
Average	29.53x	16.19x	21.61x	3.53%	23.95B
Weighted average by Cap.	41.22x	18.76x	23.09x	2.75%