Valuation Mitsui Fudosan Logistics Park Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 18/09/2026 BST			5-day change	1st Jan Change
101,800.00 ^JPY	-0.29%		-0.78%	-16.63%

09-17	Mitsui Fudosan Logistics Park Inc. Declares Dividend for the Fiscal Period February 1, 2026 to July 31, 2026, Payable on October 21, 2026 and Provides Dividend Guidance for the Fiscal Period August 1, 2026 to January 31, 2027	CI
09-17	Mitsui Fudosan Logistics Park Inc. Provides Dividend Guidance for the Fiscal Period February 1, 2027 to July 31, 2027	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	327,765	327,765	-
Change	-	-	-11.06%	32.78%	0%	-
Enterprise Value (EV) ¹	270,458	277,552	381,419	477,506	496,785	539,675
Change	-	-	37.42%	25.19%	4.04%	8.63%
P/E	-	31.4x	27.7x	38.2x	7.42x	28.3x
PBR	1.73x	1.29x	1.13x	1.16x	1.02x	1.04x
PEG	-	-	31.7x	-1.4x	0x	-0.4x
Capitalization / Revenue	-	12.9x	10.6x	17.3x	7.1x	9.68x
EV / Revenue	-	12.9x	16.4x	25.2x	10.8x	15.9x
EV / EBITDA	-	-	24.7x	39.3x	16.1x	24.3x
EV / EBIT	-	31x	40.8x	66.4x	24.6x	39.9x
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%	3.41%	6.73%	4.96%
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	101,800.00	101,800.00	101,800.00
Nbr of stocks (in thousands)	2,168	2,432	2,432	3,220	3,220	-
Announcement Date	13/03/20	14/03/23	14/03/24	-	-	-

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.($)
MITSUI FUDOSAN LOGISTICS PARK INC.	38.17x	25.25x	39.33x	3.41%	2.08B
REALTY INCOME CORPORATION	37.44x	14.86x	15.34x	5.77%	53.32B
SEGRO PLC	16.74x	23.44x	28.08x	3.44%	17.13B
UNIBAIL-RODAMCO-WESTFIELD SE	8.22x	12.06x	14.78x	5.81%	15.7B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.6x	16.04x	23.3x	5.37%	13.97B
KLÉPIERRE	9.27x	13.31x	15.86x	5.39%	12B
FEDERAL REALTY INVESTMENT TRUST	26.06x	10.54x	16.58x	4.14%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.84x	7.7x	12.37x	5.35%	9.38B
CAPITALAND ASCENDAS REIT	14.39x	11.65x	18.31x	6.55%	9.04B
MERLIN PROPERTIES SOCIMI, S.A.	7.37x	19.66x	26.6x	3.36%	8.91B
Average	21.21x	15.45x	21.06x	4.86%	15.11B
Weighted average by Cap.	24.09x	15.04x	18.57x	5.19%