Valuation Mitsubishi Estate Logistics REIT Investment Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
108,400.00 ^JPY	+0.37%		+0.93%	-18.43%

10-07	Japanese Stocks Fall as Investors Turn Cautious Ahead of Earnings	MT
10-07	Mitsubishi Estate Logistics REIT Investment Refinances 2.8 Billion Yen in Long-Term Borrowings	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2020	2021	2022	2023	2024	2025
Market Cap ¹	132,724	202,999	215,294	198,373	190,317	182,742
Change	-	52.95%	6.06%	-7.86%	-4.06%	-3.98%
Enterprise Value (EV) ¹	164,594	257,603	293,126	297,064	298,687	301,036
Change	-	56.51%	13.79%	1.34%	0.55%	0.79%
P/E	39.6x	43x	36.4x	28.1x	22.3x	21.3x
PBR	1.63x	1.74x	1.54x	1.24x	1.19x	1.16x
PEG	-	4.3x	4.16x	4.21x	1x	22.59x
Capitalization / Revenue	20.3x	22.2x	19x	13.5x	11.3x	10.7x
EV / Revenue	25.2x	28.1x	25.9x	20.3x	17.7x	17.6x
EV / EBITDA	34.9x	40.1x	36.9x	29.1x	25x	24.9x
EV / EBIT	47.3x	54.1x	49.1x	38.9x	32.5x	32.2x
EV / FCF	-5.74x	131x	86.4x	-	-33.1x	37.1x
FCF Yield	-17.4%	0.76%	1.16%	-	-3.02%	2.7%
Dividend per Share ²	-	4,461	4,842	-	-	6,003
Rate of return	-	2.58%	3.04%	-	-	4.93%
EPS ²	3,656	4,025	4,377	4,670	5,662	5,715
Distribution rate	-	111%	111%	-	-	105%
Net sales ¹	6,542	9,156	11,306	14,660	16,914	17,149
EBITDA ¹	4,712	6,418	7,954	10,197	11,925	12,113
EBIT ¹	3,479	4,762	5,970	7,634	9,201	9,352
Net income ¹	3,286	4,455	5,520	6,938	8,552	8,600
Net Debt ¹	31,870	54,604	77,832	98,691	108,370	118,294
Reference price ²	144,666.67	173,000.00	159,500.00	131,333.33	126,000.00	121,800.00
Nbr of stocks (in thousands)	917	1,173	1,350	1,510	1,510	1,500
Announcement Date	11/27/20	11/29/21	11/29/22	11/29/23	11/27/24	11/27/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUBISHI ESTATE LOGISTICS REIT INVESTMENT CORPORATION	-	-	-	-	1.01B
PROLOGIS, INC.	33.76x	18.29x	24.03x	3.37%	121B
SIMON PROPERTY GROUP, INC.	30.97x	13.98x	17.69x	4.43%	65.81B
REALTY INCOME CORPORATION	36.76x	14.71x	15.18x	5.87%	52.4B
GOODMAN GROUP	18.07x	15.3x	17.4x	1.14%	37.31B
SEGRO PLC	16.22x	25.16x	27.55x	3.54%	16.56B
KIMCO REALTY CORPORATION	26.49x	10.61x	14.62x	4.74%	15.21B
UNIBAIL-RODAMCO-WESTFIELD SE	8.26x	11.77x	14.4x	6.15%	14.51B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.77B
REGENCY CENTERS CORPORATION	29.35x	11.22x	16.38x	4.16%	13.35B
Average	24.18x	15.22x	18.94x	4.31%	35.06B
Weighted average by Cap.	29.01x	15.98x	19.84x	4%