Valuation LaSalle LOGIPORT REIT

Stocks

Market Closed - Japan Exchange 07:30:00 21/10/2026 BST			5-day change	1st Jan Change
138,700.00 ^JPY	-0.64%		-3.21%	-12.55%

10-01	Tranche Update on LaSalle LOGIPORT REIT's Equity Buyback Plan announced on September 18, 2026.	CI
09-21	LaSalle Logiport REIT to Dispose of Four Properties for 29.6 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2024	2025	2026	2027	2028
Market Cap ¹	307,198	273,479	258,070	240,895	-	-
Change	-	-	-5.63%	-6.66%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	394,559	377,425	371,105
Change	-	-	-2.25%	-3.07%	-1.32%	-1.67%
P/E	29x	23x	21.1x	20.4x	18.5x	19.2x
PBR	1.43x	1.21x	1.19x	1.21x	1.23x	1.24x
PEG	-	-	3.31x	6.61x	2.35x	-4.97x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.62x	9.37x	9.8x
EV / Revenue	14.4x	17.1x	15.9x	15.3x	14.7x	15.1x
EV / EBITDA	-	25.9x	23.8x	22.7x	21.6x	22.8x
EV / EBIT	26.2x	31.8x	29x	27.5x	26.6x	27.9x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	6,330	6,892	7,631	7,635	8,035	7,757
Rate of return	3.68%	4.7%	5.35%	5.36%	5.79%	5.59%
EPS ²	5,939	6,365	6,771	6,980	7,515	7,224
Distribution rate	107%	108%	113%	109%	107%	107%
Net sales ¹	21,298	24,341	25,540	25,707	25,718	24,580
EBITDA ¹	-	16,105	17,116	17,351	17,510	16,250
EBIT ¹	11,732	13,097	14,051	14,341	14,186	13,278
Net income ¹	10,462	11,730	12,645	12,588	12,308	11,224
Net Debt ¹	-	142,914	148,970	147,238	136,530	130,210
Reference price ²	172,100.00	146,500.00	142,600.00	138,700.00	138,700.00	138,700.00
Nbr of stocks (in thousands)	1,785	1,867	1,810	1,737	-	-
Announcement Date	15/04/22	15/04/24	21/04/25	22/04/26	-	-

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.($)
LASALLE LOGIPORT REIT	20.04x	14.98x	22.35x	5.36%	1.53B
PROLOGIS, INC.	38.86x	18.1x	23.31x	3.36%	121B
SIMON PROPERTY GROUP, INC.	31.6x	14.17x	18.2x	4.35%	66.97B
REALTY INCOME CORPORATION	37.38x	14.8x	15.3x	5.79%	53.14B
GOODMAN GROUP	18.16x	15.37x	17.49x	1.14%	37.95B
SEGRO PLC	15.83x	24.75x	27.1x	3.63%	16.32B
KIMCO REALTY CORPORATION	26.76x	10.72x	14.75x	4.67%	15.43B
UNIBAIL-RODAMCO-WESTFIELD SE	8.02x	11.7x	14.33x	6.22%	14.39B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.57x	15.86x	23.06x	5.47%	13.7B
REGENCY CENTERS CORPORATION	29.37x	11.19x	16.39x	4.15%	13.37B
Average	24.36x	15.16x	19.23x	4.41%	35.4B
Weighted average by Cap.	30.94x	15.93x	19.68x	3.98%