Valuation Mitsui Fudosan Logistics Park Inc. OTC Markets

Stocks

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

06-03	Mitsui Fudosan Logistics Park Inc. announces Semi-Annual dividend, payable on October 14, 2026	CI
06-03	Mitsui Fudosan Logistics Park Inc. Borrows JPY 1,000 Million from the Bank of Fukuoka, Ltd. for Repayment of Existing Borrowing	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	340,966	340,966	-
Change	-	-	-11.06%	38.13%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	490,706	509,986	552,876
Change	-	-	37.42%	28.65%	3.93%	8.41%
P/E Ratio	-	31.4x	27.7x	39.7x	7.72x	29.4x
PBR	1.73x	1.29x	1.13x	1.21x	1.06x	1.08x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	18x	7.38x	10.1x
EV / Revenue	-	12.9x	16.4x	25.9x	11x	16.3x
EV / EBITDA	-	-	24.7x	40.4x	16.5x	24.9x
EV / EBIT	-	31x	40.8x	68.2x	25.2x	40.8x
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%	3.27%	6.47%	4.76%
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	105,900.00	105,900.00	105,900.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	39.92x	15.61x	16.22x	5.22%	58.49B
UNIBAIL-RODAMCO-WESTFIELD SE	9.45x	12.71x	15.77x	5.45%	16.81B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.5B
SEGRO PLC	9x	21.09x	23.59x	4.37%	13.63B
KLÉPIERRE	10.27x	13.44x	16.13x	5.4%	12.1B
FEDERAL REALTY INVESTMENT TRUST	32.66x	11.61x	18.31x	3.61%	10.87B
MERLIN PROPERTIES SOCIMI, S.A.	8.05x	22.56x	30.39x	2.78%	10.92B
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	9.84B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.78x	7.32x	12.23x	5.42%	9.27B
Average	19.30x	14.81x	19.57x	4.82%	17.38B
Weighted average by Cap.	24.87x	15.21x	18.64x	4.96%