Valuation LaSalle LOGIPORT REIT

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-29 EDT			5-day change	1st Jan Change
142,900.00 ^JPY	-1.65%		-2.32%	-9.90%

09-18	LaSalle LOGIPORT REIT authorizes a Buyback Plan.	CI
09-18	LaSalle LOGIPORT REIT announces an Equity Buyback for 71,500 shares, representing 4.3% for ¥10,000 million.	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	252,358	-	-
Change	-	-	-5.63%	-2.21%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	394,559	398,818	396,208
Change	-	-	-2.25%	-3.07%	1.24%	-0.65%
P/E	29x	23x	21.1x	20.4x	20x	19.7x
PBR	1.43x	1.21x	1.19x	1.21x	1.28x	1.29x
PEG	-	-	3.31x	6.61x	4.91x	10.13x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.62x	10.1x	10.3x
EV / Revenue	14.4x	17.1x	15.9x	15.3x	15.9x	16.2x
EV / EBITDA	-	25.9x	23.8x	22.7x	23.9x	23.4x
EV / EBIT	26.2x	31.8x	29x	27.5x	29x	29.2x
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%	5.36%	5.35%	5.46%
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	145,300.00	145,300.00	145,300.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASALLE LOGIPORT REIT	20.86x	15.37x	22.93x	5.15%	1.6B
PROLOGIS, INC.	39.45x	18.68x	23.7x	3.23%	126B
GOODMAN GROUP	18.02x	15.22x	17.34x	1.15%	37.74B
EASTGROUP PROPERTIES, INC.	34.08x	15.85x	22.44x	3.14%	10.87B
REXFORD INDUSTRIAL REALTY, INC.	617.98x	9.37x	13.23x	4.71%	8.27B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.5x	13.46x	19.69x	3.23%	8.12B
TERRENO REALTY CORPORATION	33.72x	16.44x	24.88x	3.24%	7.25B
STAG INDUSTRIAL, INC.	33.73x	11.55x	15.77x	4.18%	7.14B
FIBRA PROLOGIS	18.5x	13.2x	17.04x	4.16%	6.98B
TRITAX BIG BOX REIT PLC	8.98x	18.23x	20.92x	5.74%	5.66B
Average	85.08x	14.74x	19.79x	3.79%	21.95B
Weighted average by Cap.	54.81x	16.88x	21.50x	3.06%