Valuation LaSalle LOGIPORT REIT OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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	248,537	-	-
Change	-	-	-5.63%	-3.69%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	395,775	394,997	392,387
Change	-	-	-2.25%	-2.77%	1.25%	-0.66%
P/E	29x	23x	21.1x	20.5x	19.7x	19.4x
PBR	1.43x	1.21x	1.19x	1.22x	1.26x	1.27x
PEG	-	-	3.31x	6.64x	4.83x	9.98x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.67x	9.93x	10.1x
EV / Revenue	14.4x	17.1x	15.9x	15.4x	15.8x	16x
EV / EBITDA	-	25.9x	23.8x	22.8x	23.7x	23.2x
EV / EBIT	26.2x	31.8x	29x	27.6x	28.7x	28.9x
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%	5.34%	5.43%	5.54%
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	143,100.00	143,100.00	143,100.00
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.($)
PROLOGIS, INC.	41.01x	19.56x	25.39x	2.98%	134B
GOODMAN GROUP	26.05x	20.99x	24.09x	0.96%	45.22B
EASTGROUP PROPERTIES, INC.	34.76x	15.97x	22.59x	3.13%	10.91B
FIRST INDUSTRIAL REALTY TRUST, INC.	27.54x	13.65x	20.24x	3.14%	8.37B
FIBRA PROLOGIS	16.11x	13.65x	17.89x	4.2%	7.53B
REXFORD INDUSTRIAL REALTY, INC.	26.74x	10.9x	15.49x	5.23%	7.47B
STAG INDUSTRIAL, INC.	34.52x	11.76x	16.13x	4%	7.38B
TERRENO REALTY CORPORATION	33.14x	15.48x	23.66x	3.29%	6.88B
WAREHOUSES DE PAUW SA	10.66x	18.27x	18.66x	5.91%	5.86B
Average	27.84x	15.58x	20.46x	3.65%	25.97B
Weighted average by Cap.	34.89x	18.59x	23.75x	2.82%