Valuation LaSalle LOGIPORT REIT

Stocks

Delayed Japan Exchange 07:30:00 24/08/2026 BST			5-day change	1st Jan Change
149,600.00 ^JPY	+0.54%		+0.34%	-5.67%

06-15	Tranche Update on LaSalle LOGIPORT REIT's Equity Buyback Plan announced on February 26, 2026.	CI
06-15	LaSalle LOGIPORT REIT Announces Change Of Tenant In LOGIPORT Kashiwa Shonan	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2024	2025	2026	2027	2028
Market Cap ¹	307,198	273,479	258,070	258,437	-	-
Change	-	-	-5.63%	0.14%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	405,675	404,897	402,287
Change	-	-	-2.25%	-0.34%	1.22%	-0.64%
P/E	29x	23x	21.1x	21.3x	20.5x	20.1x
PBR	1.43x	1.21x	1.19x	1.27x	1.31x	1.32x
PEG	-	-	3.31x	6.9x	5.03x	10.34x
Capitalization / Revenue	14.4x	11.2x	10.1x	10.1x	10.3x	10.5x
EV / Revenue	14.4x	17.1x	15.9x	15.8x	16.2x	16.4x
EV / EBITDA	-	25.9x	23.8x	23.4x	24.3x	23.7x
EV / EBIT	26.2x	31.8x	29x	28.3x	29.4x	29.6x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	6,330	6,892	7,631	7,635	7,770	7,932
Rate of return	3.68%	4.7%	5.35%	5.13%	5.22%	5.33%
EPS ²	5,939	6,365	6,771	6,980	7,251	7,392
Distribution rate	107%	108%	113%	109%	107%	107%
Net sales ¹	21,298	24,341	25,540	25,707	25,023	24,515
EBITDA ¹	-	16,105	17,116	17,351	16,680	16,940
EBIT ¹	11,732	13,097	14,051	14,341	13,772	13,583
Net income ¹	10,462	11,730	12,645	12,588	11,918	11,578
Net Debt ¹	-	142,914	148,970	147,238	146,460	143,850
Reference price ²	172,100.00	146,500.00	142,600.00	148,800.00	148,800.00	148,800.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASALLE LOGIPORT REIT	21.36x	15.6x	23.28x	5.03%	1.63B
PROLOGIS, INC.	42.58x	19.71x	25.17x	3.02%	135B
GOODMAN GROUP	17.22x	15.77x	17.94x	1.11%	39.97B
EASTGROUP PROPERTIES, INC.	34.03x	15.89x	22.48x	3.17%	10.79B
FIRST INDUSTRIAL REALTY TRUST, INC.	24.41x	13.81x	20.17x	3.17%	8.34B
REXFORD INDUSTRIAL REALTY, INC.	618.64x	9.35x	13.18x	4.71%	8.28B
FIBRA PROLOGIS	21.72x	13.26x	18.39x	4.45%	7.46B
TERRENO REALTY CORPORATION	32.31x	16.64x	25.26x	3.21%	7.43B
STAG INDUSTRIAL, INC.	33.42x	11.49x	15.67x	4.22%	7.07B
TRITAX BIG BOX REIT PLC	8.69x	19.59x	22.26x	5.32%	6.32B
Average	85.44x	15.11x	20.38x	3.74%	23.2B
Weighted average by Cap.	55.36x	17.68x	22.59x	2.93%