XJPX
3471
Market cap2.26bUSD
Jul 10, Last price
102,700.00JPY
1D
0.59%
1Q
0.39%
Jan 2017
23.36%
IPO
41.66%
Name
Mitsui Fudosan Logistics Park Inc
Chart & Performance
P/E
38.06
P/S
13.31
EPS
2,698.55
Div Yield, %
19.53%
Shrs. gr., 5y
36.93%
Rev. gr., 5y
16.79%
Revenues
24.83b
+2.37%
Net income
8.69b
-0.88%
CFO
15.27b
-3.13%
Dividend
Jul 30, 20253629 JPY/sh
Profile
Mitsui Fudosan Logistics Park Inc. operates as a REIT that engages in the logistics facilities business. Its logistics facilities business include know-how in leasing based on its client network base developed in its office buildings and retail facilities businesses, as well as property management/operation. The company is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑10 | 2024‑01 | 2023‑07 | 2022‑07 | 2021‑07 | 2020‑07 | 2019‑07 | 2018‑07 | 2017‑07 | |
| Income | |||||||||
Revenues | 24,834,168 10.67% | 24,258,926 8.11% | 22,439,456 11.58% | 20,110,587 15.53% | |||||
Cost of revenue | 14,820,890 | 14,427,719 | 13,199,661 | 11,575,082 | |||||
Unusual Expense (Income) | |||||||||
NOPBT | 10,013,278 | 9,831,207 | 9,239,795 | 8,535,505 | |||||
NOPBT Margin | 40.32% | 40.53% | 41.18% | 42.44% | |||||
Operating Taxes | 1,498 | 2,016 | 1,942 | 1,972 | |||||
Tax Rate | 0.01% | 0.02% | 0.02% | 0.02% | |||||
NOPAT | 10,011,781 | 9,829,191 | 9,237,853 | 8,533,533 | |||||
Net income | 8,688,518 2.63% | 8,765,516 3.54% | 8,465,578 7.08% | 7,906,182 8.49% | |||||
Dividends | (13,373,806) | (10,480,432) | (9,650,369) | (8,515,834) | |||||
Dividend yield | 6.67% | 15.58% | 13.24% | 11.65% | |||||
Proceeds from repurchase of equity | 14,767,843 | (209) | 17,853,035 | ||||||
BB yield | -21.96% | 0.00% | -24.41% | ||||||
| Debt | |||||||||
Debt current | 10,700,000 | 8,600,000 | 15,100,000 | 14,200,000 | |||||
Long-term debt | 149,000,000 | 148,100,000 | 120,100,000 | 109,700,000 | |||||
Deferred revenue | |||||||||
Other long-term liabilities | 8,559,000 | 8,589,340 | 11,161,683 | (109,700,000) | |||||
Net debt | 158,813,000 | 158,622,058 | 127,242,378 | 116,319,795 | |||||
| Cash flow | |||||||||
Cash from operating activities | 15,267,646 | 15,761,735 | 15,329,592 | 11,982,428 | |||||
CAPEX | (260,000) | (41,794,602) | (17,144,935) | (45,478,893) | |||||
Cash from investing activities | (34,283,704) | (40,886,826) | (16,583,911) | (44,868,072) | |||||
Cash from financing activities | 20,459,560 | 25,787,303 | 1,631,736 | 33,836,265 | |||||
FCF | (360,577,289) | (359,013,101) | 8,956,564 | 2,051,902 | |||||
| Balance | |||||||||
Cash | 887,000 | 703,000 | 7,957,622 | 7,580,205 | |||||
Long term investments | (2,625,058) | ||||||||
Excess cash | 6,835,649 | 6,574,676 | |||||||
Stockholders' equity | 213,255,000 | 216,730,794 | 203,652,286 | 204,837,011 | |||||
Invested Capital | 381,514,000 | 382,020,135 | 358,278,320 | 346,642,058 | |||||
ROIC | 2.71% | 2.66% | 2.62% | 2.66% | |||||
ROCE | 2.62% | 2.57% | 2.53% | 2.42% | |||||
| EV | |||||||||
Common stock shares outstanding | 1,974 | 608 | 576 | 559 | |||||
Price | 101,500.00 -19.76% | 110,625.00 -12.55% | 126,500.00 -3.25% | 130,750.00 -14.82% | |||||
Market cap | 200,410,938 175.05% | 67,260,000 -7.69% | 72,864,000 -0.36% | 73,127,560 -12.10% | |||||
EV | 359,223,938 | 225,882,058 | 200,106,378 | 189,447,355 | |||||
EBITDA | 16,560,196 | 16,278,893 | 15,005,396 | 13,709,658 | |||||
EV/EBITDA | 21.69 | 13.88 | 13.34 | 13.82 | |||||
Interest | 742,185 | ||||||||
Interest/NOPBT | 7.55% | ||||||||