Valuation SOSiLA Logistics REIT, Inc.

Stocks

Delayed Japan Exchange 21:20:09 2026-08-19 EDT			5-day change	1st Jan Change
102,600.00 ^JPY	0.00%		-1.63%	-18.84%

07-17	SOSiLA Logistics REIT's Profit Slide 13% in Six Months Ended May	MT
07-17	Sosila Logistics Reit, Inc. Provides Dividend Guidance for the Fiscal Period Ending November 30, 2026 and the Fiscal Period Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	67,431	74,581	94,199	98,643	86,791	80,025
Change	-	10.6%	26.31%	4.72%	-12.02%	-7.8%
Enterprise Value (EV) ¹	96,818	113,247	137,514	154,799	142,395	138,054
Change	-	16.97%	21.43%	12.57%	-8.01%	-3.05%
P/E	34.2x	32.6x	33.4x	29.1x	24.2x	21.4x
PBR	1.32x	1.4x	1.42x	1.24x	1.09x	1.01x
PEG	-	2x	9.29x	21.6x	4.26x	5.04x
Capitalization / Revenue	30x	13.8x	14x	12.3x	10.1x	8.83x
EV / Revenue	43.1x	20.9x	20.5x	19.3x	16.6x	15.2x
EV / EBITDA	58.1x	30.8x	30.6x	30.2x	25.5x	23.9x
EV / EBIT	74.1x	40.4x	41.3x	41.6x	35.2x	32.6x
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	3,835	4,446	4,606	4,668	4,934	5,143
Distribution rate	-	-	112%	114%	113%	113%
Net sales ¹	2,244	5,416	6,717	8,018	8,589	9,065
EBITDA ¹	1,665	3,682	4,489	5,123	5,588	5,787
EBIT ¹	1,307	2,800	3,333	3,719	4,046	4,241
Net income ¹	1,010	2,502	2,977	3,288	3,589	3,742
Net Debt ¹	29,387	38,666	43,314	56,157	55,604	58,029
Reference price ²	131,100.00	145,000.00	154,000.00	136,000.00	119,300.00	110,000.00
Nbr of stocks (in thousands)	514	514	612	725	728	728
Announcement Date	8/28/20	8/20/21	8/29/22	8/29/23	8/28/24	8/22/25

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.	-	-	-	-	473M
PROLOGIS, INC.	42.05x	19.54x	24.48x	3.06%	133B
GOODMAN GROUP	25.16x	20.4x	23.31x	0.99%	44.2B
EASTGROUP PROPERTIES, INC.	34.23x	15.97x	22.59x	3.15%	10.85B
FIRST INDUSTRIAL REALTY TRUST, INC.	24.19x	13.72x	20.03x	3.2%	8.27B
REXFORD INDUSTRIAL REALTY, INC.	615.49x	9.25x	13.05x	4.73%	8.24B
TERRENO REALTY CORPORATION	32.46x	16.69x	25.37x	3.19%	7.46B
FIBRA PROLOGIS	21.12x	12.98x	18.01x	4.58%	7.18B
STAG INDUSTRIAL, INC.	33.33x	11.47x	15.64x	4.23%	7.05B
TRITAX BIG BOX REIT PLC	8.6x	19.46x	22.11x	5.37%	6.22B
Average	92.96x	15.50x	20.51x	3.61%	23.3B
Weighted average by Cap.	56.04x	18.42x	23.10x	2.88%