Valuation LaSalle LOGIPORT REIT

Stocks

Market Closed - Japan Exchange 10:30:00 23/10/2026 +04			5-day change	1st Jan Change
139,600.00 ^JPY	+1.09%		-2.58%	-11.98%

10-20	LaSalle LOGIPORT REIT Revises Distribution Guidance for the Fiscal Period from September 1, 2026 to February 28, 2027	CI
10-01	Tranche Update on LaSalle LOGIPORT REIT's Equity Buyback Plan announced on September 18, 2026.	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	242,458	-	-
Change	-	-	-5.63%	-6.05%	-	-
Enterprise Value (EV) ¹	307,198	416,393	407,040	394,559	378,988	372,668
Change	-	-	-2.25%	-3.07%	-1.31%	-1.67%
P/E	29x	23x	21.1x	20.4x	18.6x	19.3x
PBR	1.43x	1.21x	1.19x	1.21x	1.24x	1.25x
PEG	-	-	3.31x	6.61x	2.36x	-4.99x
Capitalization / Revenue	14.4x	11.2x	10.1x	9.62x	9.43x	9.86x
EV / Revenue	14.4x	17.1x	15.9x	15.3x	14.7x	15.2x
EV / EBITDA	-	25.9x	23.8x	22.7x	21.6x	22.9x
EV / EBIT	26.2x	31.8x	29x	27.5x	26.7x	28.1x
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%	5.76%	5.56%
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	139,600.00	139,600.00	139,600.00
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%	1.55B
PROLOGIS, INC.	33.66x	18.02x	22.62x	3.38%	120B
SIMON PROPERTY GROUP, INC.	32.31x	14.4x	18.49x	4.26%	68.47B
REALTY INCOME CORPORATION	37.74x	14.89x	15.4x	5.74%	53.66B
GOODMAN GROUP	17.31x	14.68x	16.7x	1.19%	36.34B
SEGRO PLC	13.94x	24.77x	27.13x	3.6%	16.44B
KIMCO REALTY CORPORATION	27.48x	10.91x	15.01x	4.54%	15.84B
UNIBAIL-RODAMCO-WESTFIELD SE	8.15x	11.77x	14.43x	6.12%	14.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.37x	16.31x	23.7x	5.24%	14.31B
REGENCY CENTERS CORPORATION	29.68x	11.28x	16.51x	4.11%	13.52B
Average	23.87x	15.20x	19.23x	4.35%	35.49B
Weighted average by Cap.	29.28x	15.91x	19.47x	3.97%