Valuation CRE Logistics REIT, Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
123,900.00 ^JPY	-0.32%		-3.50%	-26.51%

08-18	CRE Logistics REIT, Inc. Provides Earnings Guidance for the Fiscal Period Ending December 31, 2026 and June 30, 2027	CI
08-18	CRE Logistics REIT, Inc. Provides Dividend Guidance for the Fiscal Period Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	66,532	127,735	103,735	97,482	85,819	104,296
Change	-	91.99%	-18.79%	-6.03%	-11.96%	21.53%
Enterprise Value (EV) ¹	107,229	186,866	161,516	167,318	154,900	172,597
Change	-	74.27%	-13.57%	3.59%	-7.42%	11.42%
P/E	26.2x	35.1x	19.3x	22.8x	39x	46.7x
PBR	1.3x	1.62x	1.35x	1.15x	1.02x	1.26x
PEG	-	4.74x	0.4x	-0.8x	-0.8x	19.79x
Capitalization / Revenue	14.4x	18.9x	10.8x	11.1x	18.3x	21.9x
EV / Revenue	23.1x	27.7x	16.8x	19.1x	33.1x	36.2x
EV / EBITDA	30.3x	36.7x	22.3x	26.6x	46.7x	50.6x
EV / EBIT	40.1x	48x	27.2x	34.7x	60.8x	65.3x
EV / FCF	-2.89x	-	-	-	76.8x	76.7x
FCF Yield	-34.6%	-	-	-	1.3%	1.3%
Dividend per Share ²	-	-	9,851	-	7,440	7,706
Rate of return	-	-	5.36%	-	5.41%	4.57%
EPS ²	6,001	6,445	9,510	6,824	3,524	3,607
Distribution rate	-	-	104%	-	211%	214%
Net sales ¹	4,633	6,755	9,630	8,765	4,679	4,762
EBITDA ¹	3,536	5,085	7,245	6,287	3,314	3,408
EBIT ¹	2,674	3,891	5,944	4,819	2,549	2,645
Net income ¹	2,267	3,320	5,370	4,173	2,210	2,230
Net Debt ¹	40,697	59,131	57,780	69,836	69,081	68,301
Reference price ²	157,100.00	226,200.00	183,700.00	155,300.00	137,500.00	168,600.00
Nbr of stocks (in thousands)	424	565	565	628	624	619
Announcement Date	30/03/21	30/03/22	23/03/23	26/03/24	24/03/25	24/03/26

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.($)
CRE LOGISTICS REIT, INC.	-	-	-	-	480M
PROLOGIS, INC.	34.07x	18.19x	22.83x	3.34%	122B
SIMON PROPERTY GROUP, INC.	33.24x	14.69x	18.87x	4.14%	70.46B
REALTY INCOME CORPORATION	37.77x	14.9x	15.4x	5.73%	53.7B
GOODMAN GROUP	18.5x	15.6x	17.81x	1.12%	38.84B
SEGRO PLC	14x	22.71x	27.43x	3.59%	16.54B
KIMCO REALTY CORPORATION	28.53x	11.15x	15.29x	4.42%	16.29B
UNIBAIL-RODAMCO-WESTFIELD SE	8.24x	11.94x	14.63x	6.06%	14.69B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.27x	16.28x	23.88x	5.27%	14.23B
REGENCY CENTERS CORPORATION	29.92x	11.35x	16.61x	4.07%	13.63B
Average	24.73x	15.20x	19.19x	4.19%	36.05B
Weighted average by Cap.	29.77x	16.03x	19.75x	3.89%