Valuation SOSiLA Logistics REIT, Inc.

Stocks

Delayed Japan Exchange 23:48:33 2026-10-06 EDT			5-day change	1st Jan Change
96,900.00 ^JPY	-0.62%		-2.52%	-23.28%

09-28	SOSiLA Logistics REIT, Inc. authorizes a Buyback Plan.	CI
09-28	SOSiLA Logistics REIT, Inc. announces an Equity Buyback for 12,000 shares, representing 1.65% for ¥1,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	74,581	94,199	98,643	86,791	80,025	83,299
Change	-	26.31%	4.72%	-12.02%	-7.8%	4.09%
Enterprise Value (EV) ¹	113,247	137,514	154,799	142,395	138,054	142,879
Change	-	21.43%	12.57%	-8.01%	-3.05%	3.49%
P/E	32.6x	33.4x	29.1x	24.2x	21.4x	22.3x
PBR	1.4x	1.42x	1.24x	1.09x	1.01x	1.06x
PEG	-	9.29x	21.6x	4.26x	5.04x	-69.8x
Capitalization / Revenue	13.8x	14x	12.3x	10.1x	8.83x	9.19x
EV / Revenue	20.9x	20.5x	19.3x	16.6x	15.2x	15.8x
EV / EBITDA	30.8x	30.6x	30.2x	25.5x	23.9x	24.5x
EV / EBIT	40.4x	41.3x	41.6x	35.2x	32.6x	33.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	5,156	5,299	5,599	5,809	-
Rate of return	-	3.35%	3.9%	4.69%	5.28%	-
EPS ²	4,446	4,606	4,668	4,934	5,143	5,127
Distribution rate	-	112%	114%	113%	113%	-
Net sales ¹	5,416	6,717	8,018	8,589	9,065	9,064
EBITDA ¹	3,682	4,489	5,123	5,588	5,787	5,844
EBIT ¹	2,800	3,333	3,719	4,046	4,241	4,322
Net income ¹	2,502	2,977	3,288	3,589	3,742	3,730
Net Debt ¹	38,666	43,314	56,157	55,604	58,029	59,580
Reference price ²	145,000.00	154,000.00	136,000.00	119,300.00	110,000.00	114,500.00
Nbr of stocks (in thousands)	514	612	725	728	728	728
Announcement Date	8/20/21	8/29/22	8/29/23	8/28/24	8/22/25	8/26/26

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.($)
SOSILA LOGISTICS REIT, INC.	-	-	-	-	446M
PROLOGIS, INC.	38.15x	18.2x	23.1x	3.34%	122B
SIMON PROPERTY GROUP, INC.	30.67x	13.87x	17.65x	4.47%	65.16B
REALTY INCOME CORPORATION	35.56x	14.41x	14.88x	6.07%	50.72B
GOODMAN GROUP	18.02x	15.22x	17.34x	1.15%	37.48B
SEGRO PLC	16.08x	25.01x	27.39x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.74x	10.42x	14.35x	4.87%	14.78B
UNIBAIL-RODAMCO-WESTFIELD SE	8.01x	11.77x	14.43x	6.23%	14.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.67x	11.03x	16.1x	4.26%	13.03B
Average	24.32x	15.11x	18.73x	4.37%	34.8B
Weighted average by Cap.	30.22x	15.89x	19.48x	4.03%