Valuation LOG Commercial Properties e Participações S.A.

Stocks

Delayed Sao Paulo Other stock markets 18:25:35 12/06/2026 +04			5-day change	1st Jan Change
27.57 ^BRL	+3.07%		-10.55%	+13.84%

05-05	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
05-05	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	2,597	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	23.33%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	4,132	4,180	4,282
Change	-	-55.35%	111.49%	-15.53%	34.15%	6.67%	1.18%	2.44%
P/E Ratio	7x	4.21x	11.8x	5x	5.95x	6.31x	6.5x	5.32x
PBR	0.77x	-	0.61x	-	0.58x	0.69x	0.65x	0.58x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.4x	-2.22x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	10.3x	8.33x	7.26x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	16.4x	13.4x	12x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.9x	16.2x	15.8x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	22.5x	18.2x	15.9x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.39x	4.95x	7.2x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	41.9%	20.2%	13.9%
Dividend per Share ²	0.87	-	0.7	-	-	1.53	1.296	1.54
Rate of return	3.44%	-	3.07%	-	-	5.15%	4.36%	5.19%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.709	4.571	5.585
Distribution rate	24.1%	-	36.4%	-	-	32.5%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	252.7	311.6	357.5
EBITDA ¹	119.7	166.6	165	161.7	213.8	218.5	257.2	270.6
EBIT ¹	118.9	164.9	161	156.1	207.2	183.7	229.6	270
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	1,535	1,584	1,686
Reference price ²	25.29	16.12	22.80	18.01	24.20	29.70	29.70	29.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	6.31x	16.35x	18.91x	5.15%	504M
SUN HUNG KAI PROPERTIES LIMITED	14.77x	4.62x	12.67x	3.39%	42.6B
CHINA RESOURCES LAND LIMITED	9.32x	1.55x	7.76x	3.83%	33.56B
MITSUBISHI ESTATE CO., LTD.	22.67x	4.41x	18.52x	1.12%	31.05B
EMAAR PROPERTIES	5.48x	0.52x	1.05x	9.26%	25.99B
MITSUI FUDOSAN CO., LTD.	15.51x	3.18x	15.71x	2.26%	26.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.8x	1.78x	15.12x	3.2%	21.81B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.04x	6.62x	18.77x	1.26%	19.96B
Average	12.24x	4.59x	12.91x	3.72%	24.65B
Weighted average by Cap.	13.26x	3.19x	12.09x	3.54%