Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 21:04:00 22/07/2026 BST			5-day change	1st Jan Change
26.38 ^BRL	+1.89%		+1.00%	+9.01%

05-05	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
05-04	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	2,306	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	9.54%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,793	3,903	4,015
Change	-	-55.35%	111.49%	-15.53%	34.15%	-2.07%	2.9%	2.87%
P/E	7x	4.21x	11.8x	5x	5.95x	5.6x	5.77x	4.72x
PBR	0.77x	-	0.61x	-	0.58x	0.61x	0.58x	0.52x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.4x	-1.97x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.12x	7.48x	6.19x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15x	12.7x	10.8x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.7x	15.6x	14.1x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.5x	16.8x	13.8x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.51x	9.66x	9.37x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39.8%	10.4%	10.7%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.376	1.295	1.54
Rate of return	3.44%	-	3.07%	-	16.4%	5.22%	4.91%	5.84%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.709	4.571	5.585
Distribution rate	24.1%	-	36.4%	-	97.3%	29.2%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	253	308.3	372.4
EBITDA ¹	119.7	166.6	165	161.7	213.8	202.9	250.4	285.4
EBIT ¹	118.9	164.9	161	156.1	207.2	176.3	232	290
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	1,487	1,597	1,709
Reference price ²	25.29	16.12	22.80	18.01	24.20	26.38	26.38	26.38
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,425	-	-
Announcement Date	08/02/22	08/02/23	06/02/24	05/02/25	11/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	5.6x	14.99x	18.69x	5.22%	455M
SUN HUNG KAI PROPERTIES LIMITED	15.91x	5x	13.46x	3.19%	45.28B
MITSUBISHI ESTATE CO., LTD.	21.05x	4.29x	17.61x	1.19%	31.01B
CHINA RESOURCES LAND LIMITED	8.63x	1.5x	7.64x	4.09%	30.36B
EMAAR PROPERTIES	5.65x	0.62x	1.28x	8.91%	27B
MITSUI FUDOSAN CO., LTD.	14.4x	3.12x	14.94x	2.44%	25.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.25x	6.85x	18.39x	1.4%	21.48B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.36B
Average	11.94x	4.84x	12.40x	3.79%	25.33B
Weighted average by Cap.	13.23x	3.48x	11.66x	3.57%