Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 04:03:00 06/10/2026 HKT			5-day change	1st Jan Change
27.18 ^BRL	+6.21%		+12.04%	+12.31%

08-12	LOG Commercial Properties e Participações S.A., Q2 2026 Earnings Call, Aug 07, 2026
08-07	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,555	1,616	2,274	1,582	2,105	2,238	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	6.28%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,660	3,812	3,772
Change	-	-55.35%	111.49%	-15.53%	34.15%	-5.51%	4.17%	-1.05%
P/E	7x	4.21x	11.8x	5x	5.95x	5.72x	5.75x	5.51x
PBR	0.77x	-	0.61x	-	0.58x	0.61x	0.57x	0.52x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.57x	-9.25x	1.26x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.05x	7.77x	6.17x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.8x	13.2x	10.4x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.9x	15.8x	13.6x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21x	17.7x	14.6x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.59x	7.07x	8.3x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	38.6%	14.1%	12%
Dividend per Share ²	0.87	-	0.7	-	3.959	2.819	2.306	1.5
Rate of return	3.44%	-	3.07%	-	16.4%	11%	9.01%	5.86%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.476	4.448	4.642
Distribution rate	24.1%	-	36.4%	-	97.3%	63%	51.8%	32.3%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	247.2	288	362.6
EBITDA ¹	119.7	166.6	165	161.7	213.8	193.8	241.4	278.1
EBIT ¹	118.9	164.9	161	156.1	207.2	174.5	215.7	258.3
Net income ¹	369	386.1	192.2	343.4	354.6	443.6	496.1	462.4
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,422	1,575	1,535
Reference price ²	25.29	16.12	22.80	18.01	24.20	25.59	25.59	25.59
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,441	-	-
Announcement Date	8/2/22	8/2/23	6/2/24	5/2/25	11/2/26	-	-	-

¹BRL in Million²BRL

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.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	5.72x	14.81x	18.88x	11.02%	427M
VINGROUP	60.56x	-	-	-	64.64B
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	39.14B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	26.73B
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	26.68B
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	24.33B
VINHOMES	9.11x	3.35x	7.66x	-.--%	21.47B
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	20.47B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
Average	15.14x	3.84x	9.96x	4.32%	27.17B
Weighted average by Cap.	22.72x	2.65x	9.19x	3.63%