Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 04:05:53 27/06/2026 HKT			5-day change	1st Jan Change
27.82 ^BRL	+0.91%		+4.12%	+14.96%

05-06	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
05-05	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the First Quarter Ended March 31, 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	2,432	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	15.52%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,967	4,016	4,118
Change	-	-55.35%	111.49%	-15.53%	34.15%	2.43%	1.22%	2.54%
P/E	7x	4.21x	11.8x	5x	5.95x	5.91x	6.09x	4.98x
PBR	0.77x	-	0.61x	-	0.58x	0.64x	0.61x	0.54x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.4x	-2.08x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.65x	7.94x	6.75x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15.7x	13.1x	11.4x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.6x	16x	15.1x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.6x	17.5x	15.3x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.29x	4.76x	6.92x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	43.6%	21%	14.4%
Dividend per Share ²	0.87	-	0.7	-	-	1.53	1.295	1.54
Rate of return	3.44%	-	3.07%	-	-	5.5%	4.66%	5.54%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.709	4.571	5.585
Distribution rate	24.1%	-	36.4%	-	-	32.5%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	252	306.5	360.2
EBITDA ¹	119.7	166.6	165	161.7	213.8	212.8	251.6	273.5
EBIT ¹	118.9	164.9	161	156.1	207.2	183.7	229.6	270
Net income ¹	369	386.1	192.2	343.4	354.6	412.9	487.2	489.4
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,535	1,584	1,686
Reference price ²	25.29	16.12	22.80	18.01	24.20	27.82	27.82	27.82
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,425	-	-
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.	5.91x	15.74x	18.64x	5.5%	471M
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	42.2B
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	30.61B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	27.43B
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	24.88B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	20.41B
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	19.67B
Average	12.44x	4.44x	11.86x	3.67%	24.08B
Weighted average by Cap.	13.42x	3.13x	11.10x	3.54%