Valuation LaSalle LOGIPORT REIT

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
143,600.00 ^JPY	+0.56%		-1.37%	-9.46%

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	249,405	-	-
Change	-	-	-5.63%	-3.36%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	396,644	395,865	393,255
Change	-	-	-2.25%	-2.55%	1.25%	-0.66%
P/E	29x	23x	21.1x	20.6x	19.8x	19.4x
PBR	1.43x	1.21x	1.19x	1.22x	1.27x	1.27x
PEG	-	-	3.31x	6.67x	4.86x	9.98x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.7x	9.97x	10.2x
EV / Revenue	14.4x	17.1x	15.9x	15.4x	15.8x	16x
EV / EBITDA	-	25.9x	23.8x	22.9x	23.7x	23.2x
EV / EBIT	26.2x	31.8x	29x	27.7x	28.7x	29x
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%	5.32%	5.41%	5.52%
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	143,600.00	143,600.00	143,600.00
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	20.61x	15.25x	22.76x	5.21%	1.55B
PROLOGIS, INC.	40.07x	19.21x	24.93x	3.05%	131B
GOODMAN GROUP	26.01x	20.96x	24.06x	0.96%	45.16B
EASTGROUP PROPERTIES, INC.	34.21x	15.75x	22.28x	3.18%	10.73B
FIRST INDUSTRIAL REALTY TRUST, INC.	26.97x	13.43x	19.92x	3.2%	8.19B
REXFORD INDUSTRIAL REALTY, INC.	26.54x	10.84x	15.4x	5.27%	7.42B
STAG INDUSTRIAL, INC.	33.82x	11.6x	15.9x	4.08%	7.23B
TERRENO REALTY CORPORATION	32.92x	15.39x	23.54x	3.31%	6.84B
WAREHOUSES DE PAUW SA	10.66x	18.27x	18.66x	5.91%	5.87B
TRITAX BIG BOX REIT PLC	7.79x	18.36x	20.73x	5.55%	5.45B
Average	25.96x	15.91x	20.82x	3.97%	22.95B
Weighted average by Cap.	34.06x	18.49x	23.55x	2.91%