Valuation Mitsui Fudosan Logistics Park Inc. OTC Markets

Stocks

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

06-04	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	368,656	368,656	-
Change	-	-	-11.06%	49.35%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	518,396	537,676	580,566
Change	-	-	37.42%	35.91%	3.72%	7.98%
P/E	-	31.4x	27.7x	42.2x	8.21x	31.3x
PBR	1.73x	1.29x	1.13x	1.28x	1.12x	1.15x
PEG	-	-	31.7x	-1.5x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	19.5x	7.98x	10.9x
EV / Revenue	-	12.9x	16.4x	27.4x	11.6x	17.1x
EV / EBITDA	-	-	24.7x	42.7x	17.4x	26.1x
EV / EBIT	-	31x	40.8x	72.1x	26.6x	42.9x
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%	3.08%	6.08%	4.48%
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	112,600.00	112,600.00	112,600.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	13/3/20	14/3/23	14/3/24	-	-	-

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	42.1x	16.08x	16.67x	4.98%	61.29B
SEGRO PLC	13.64x	24.87x	29.29x	3.29%	17.96B
UNIBAIL-RODAMCO-WESTFIELD SE	9.59x	12.76x	15.93x	5.19%	17.39B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.41x	17.16x	25.55x	4.85%	15.21B
KLÉPIERRE	11.24x	13.97x	16.74x	5.02%	12.76B
FEDERAL REALTY INVESTMENT TRUST	31.22x	11.62x	18.33x	3.6%	10.9B
MERLIN PROPERTIES SOCIMI, S.A.	11.33x	22.04x	29.16x	2.8%	10.48B
CAPITALAND ASCENDAS REIT	16.23x	12.49x	19.55x	5.96%	9.86B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.19x	7.54x	12.34x	5.34%	9.41B
Average	20.22x	15.39x	20.39x	4.56%	18.36B
Weighted average by Cap.	26.09x	16.01x	19.61x	4.66%