Valuation Mitsui Fudosan Logistics Park Inc. OTC Markets

Stocks

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

09-07	Mitsui Fudosan Logistics Park Secures 2 Billion Yen Loan for Debt Repayment	MT
08-28	Mitsui Fudosan Logistics Park Inc. Announces Borrowing Of JPY 1,500 Million Green Loan From Sumitomo Mitsui Banking Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2023	2024	2025	2026	2027
Market Cap ¹	270,458	277,552	246,848	331,951	331,951	-
Change	-	-	-11.06%	34.48%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	481,691	500,971	543,861
Change	-	-	37.42%	26.29%	4%	8.56%
P/E	-	31.4x	27.7x	38.7x	7.52x	28.7x
PBR	1.73x	1.29x	1.13x	1.18x	1.03x	1.05x
PEG	-	-	31.7x	-1.4x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	17.6x	7.19x	9.8x
EV / Revenue	-	12.9x	16.4x	25.5x	10.9x	16.1x
EV / EBITDA	-	-	24.7x	39.7x	16.2x	24.5x
EV / EBIT	-	31x	40.8x	67x	24.8x	40.2x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	4,188	4,426	3,468	6,849	5,045
Rate of return	-	3.67%	4.36%	3.36%	6.64%	4.89%
EPS ²	-	3,633	3,665	2,667	13,713	3,597
Distribution rate	-	115%	121%	130%	49.9%	140%
Net sales ¹	-	21,569	23,324	18,912	46,172	33,866
EBITDA ¹	-	-	15,436	12,140	30,877	22,240
EBIT ¹	-	8,964	9,343	7,191	20,221	13,536
Net income ¹	-	8,370	8,666	6,486	44,150	11,581
Net Debt ¹	-	-	134,571	149,740	169,020	211,910
Reference price ²	124,750.00	114,125.00	101,500.00	103,100.00	103,100.00	103,100.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	3/13/20	3/14/23	3/14/24	-	-	-

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.($)
REALTY INCOME CORPORATION	39.92x	15.61x	15.95x	5.33%	57.77B
SEGRO PLC	16.76x	23.46x	28.11x	3.44%	17.39B
UNIBAIL-RODAMCO-WESTFIELD SE	8.44x	12.16x	14.9x	5.68%	16.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.38x	16.61x	23.86x	5.14%	14.7B
KLÉPIERRE	9.98x	13.64x	16.21x	5.19%	12.65B
FEDERAL REALTY INVESTMENT TRUST	27.61x	10.97x	17.25x	3.9%	10.17B
MERLIN PROPERTIES SOCIMI, S.A.	7.77x	20.33x	27.51x	3.19%	9.54B
CAPITALAND ASCENDAS REIT	14.63x	11.82x	18.37x	6.36%	9.39B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.02x	7.62x	12.24x	5.47%	9.17B
Average	19.95x	14.69x	19.38x	4.86%	17.45B
Weighted average by Cap.	25.17x	15.35x	18.66x	4.97%