Valuation Londonmetric Property Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:27 2024-09-13 EDT			5-day change	1st Jan Change
209.00 ^GBX	+1.26%		+4.08%	+9.14%

09-05	UBS raises Sage Group to 'neutral'	AN
09-02	FTSE 100 fails to shake off China PMI	AN

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,476	1,934	2,681	1,713	4,133	4,210	-	-
Change	-	31.05%	38.64%	-36.11%	141.32%	1.85%	-	-
Enterprise Value (EV) ¹	2,364	2,720	3,651	2,707	6,107	6,093	6,118	6,147
Change	-	15.04%	34.24%	-25.86%	125.6%	-0.22%	0.41%	0.47%
P/E ratio	-251x	7.49x	3.52x	-3.39x	19.2x	11.2x	9.91x	9.11x
PBR	1x	1.11x	1.05x	0.86x	1.04x	1.01x	0.97x	0.92x
PEG	-	-0x	0x	0x	-0x	0.2x	0.8x	1.05x
Capitalization / Revenue	13.3x	16.2x	20.1x	11.7x	23.6x	11.4x	10.9x	10.5x
EV / Revenue	21.3x	22.7x	27.4x	18.4x	34.8x	16.4x	15.9x	15.3x
EV / EBITDA	23.1x	24.4x	30x	20.1x	37x	17.2x	16.7x	16.3x
EV / EBIT	23.2x	24.6x	30.1x	20.2x	37.2x	17.7x	17x	16.4x
EV / FCF	88.9x	36.6x	56.6x	25x	54x	27.2x	54.1x	63.4x
FCF Yield	1.13%	2.73%	1.77%	4%	1.85%	3.68%	1.85%	1.58%
Dividend per Share ²	0.083	0.0865	0.0925	0.095	0.102	0.1201	0.1213	0.1251
Rate of return	4.72%	4.05%	3.35%	5.41%	5.02%	5.82%	5.88%	6.06%
EPS ²	-0.007	0.285	0.784	-0.518	0.106	0.185	0.2083	0.2265
Distribution rate	-1,186%	30.4%	11.8%	-18.3%	96.2%	64.9%	58.2%	55.2%
Net sales ¹	111.1	119.7	133.1	146.8	175.3	370.7	386	401.1
EBITDA ¹	102.5	111.4	121.8	134.4	164.9	353.5	365.6	377.7
EBIT ¹	101.8	110.7	121.2	133.8	164.2	343.6	359.9	374.4
Net income ¹	-5.7	257.3	734.5	-506.3	118.7	415.3	437.1	474.6
Net Debt ¹	888.7	786.1	970.1	994	1,973	1,883	1,908	1,937
Reference price ²	1.759	2.136	2.758	1.756	2.032	2.064	2.064	2.064
Nbr of stocks (in thousands)	838,882	905,312	972,088	975,384	2,034,068	2,039,619	-	-
Announcement Date	20-06-10	21-05-27	22-05-26	23-05-24	24-06-04	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LONDONMETRIC PROPERTY PLC	11.15x	16.44x	17.23x	+5.82%	5.5B
PROLOGIS, INC.	45.13x	20.18x	25.82x	+2.94%	121B
GOODMAN GROUP	27.86x	23.05x	26.48x	+0.88%	44.21B
REXFORD INDUSTRIAL REALTY, INC.	41.33x	15.22x	22.19x	+3.37%	10.86B
EASTGROUP PROPERTIES, INC.	39.26x	16.33x	23.49x	+2.80%	8.99B
AMERICOLD REALTY TRUST, INC.	2458.4x	4.28x	19.07x	+3.05%	8.23B
FIRST INDUSTRIAL REALTY TRUST, INC.	34.69x	14.19x	21.18x	+2.63%	7.36B
STAG INDUSTRIAL, INC.	45.23x	13.08x	17.8x	+3.77%	7.16B
TERRENO REALTY CORPORATION	45.41x	19.48x	29.99x	+2.75%	6.64B
WAREHOUSES DE PAUW SA	13.55x	21.46x	22.03x	+4.70%	6.23B
Average	276.20x	16.37x	22.53x	+3.27%	22.58B
Weighted average by Cap.	127.24x	19.28x	24.84x	+2.69%