Valuation LaSalle LOGIPORT REIT

Stocks

Delayed Japan Exchange 22:20:17 2026-10-20 EDT			5-day change	1st Jan Change
140,100.00 ^JPY	+0.36%		-1.89%	-11.66%

10-01	Tranche Update on LaSalle LOGIPORT REIT's Equity Buyback Plan announced on September 18, 2026.	CI
09-21	LaSalle Logiport REIT to Dispose of Four Properties for 29.6 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2024	2025	2026	2027	2028
Market Cap ¹	307,198	273,479	258,070	242,458	-	-
Change	-	-	-5.63%	-6.05%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	394,559	378,988	372,668
Change	-	-	-2.25%	-3.07%	-1.31%	-1.67%
P/E	29x	23x	21.1x	20.4x	18.6x	19.3x
PBR	1.43x	1.21x	1.19x	1.21x	1.24x	1.25x
PEG	-	-	3.31x	6.61x	2.36x	-4.99x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.62x	9.43x	9.86x
EV / Revenue	14.4x	17.1x	15.9x	15.3x	14.7x	15.2x
EV / EBITDA	-	25.9x	23.8x	22.7x	21.6x	22.9x
EV / EBIT	26.2x	31.8x	29x	27.5x	26.7x	28.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	6,330	6,892	7,631	7,635	8,035	7,757
Rate of return	3.68%	4.7%	5.35%	5.36%	5.76%	5.56%
EPS ²	5,939	6,365	6,771	6,980	7,515	7,224
Distribution rate	107%	108%	113%	109%	107%	107%
Net sales ¹	21,298	24,341	25,540	25,707	25,718	24,580
EBITDA ¹	-	16,105	17,116	17,351	17,510	16,250
EBIT ¹	11,732	13,097	14,051	14,341	14,186	13,278
Net income ¹	10,462	11,730	12,645	12,588	12,308	11,224
Net Debt ¹	-	142,914	148,970	147,238	136,530	130,210
Reference price ²	172,100.00	146,500.00	142,600.00	139,600.00	139,600.00	139,600.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASALLE LOGIPORT REIT	20.3x	15.1x	22.53x	5.29%	1.55B
PROLOGIS, INC.	37.83x	17.73x	22.84x	3.45%	118B
SIMON PROPERTY GROUP, INC.	30.83x	13.94x	17.63x	4.45%	65.52B
REALTY INCOME CORPORATION	36.71x	14.67x	15.17x	5.88%	52.36B
GOODMAN GROUP	18.01x	15.24x	17.35x	1.15%	37.53B
SEGRO PLC	15.73x	24.64x	26.98x	3.65%	16.15B
KIMCO REALTY CORPORATION	26.52x	10.62x	14.63x	4.73%	15.22B
UNIBAIL-RODAMCO-WESTFIELD SE	7.96x	11.66x	14.29x	6.27%	14.26B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.8B
REGENCY CENTERS CORPORATION	29.1x	11.15x	16.28x	4.19%	13.23B
Average	24.07x	15.07x	19.09x	4.45%	34.76B
Weighted average by Cap.	30.25x	15.72x	19.35x	4.05%