Valuation SOSiLA Logistics REIT, Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

03-13	SOSiLA Logistics REIT To Invest 1.5 Billion Yen In Logistics Assets	MT
01-27	ARES Issues Disciplinary Action Against SOSiLA REIT Asset Manager	MT

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 Ratio	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.($)
PROLOGIS, INC.	42.59x	20.07x	26.37x	2.88%	139B
GOODMAN GROUP	26.08x	20.97x	24.07x	0.96%	45.46B
EASTGROUP PROPERTIES, INC.	35.14x	16.11x	22.79x	3.09%	11.02B
FIRST INDUSTRIAL REALTY TRUST, INC.	27.74x	13.73x	20.37x	3.11%	8.43B
REXFORD INDUSTRIAL REALTY, INC.	28.12x	11.28x	15.96x	4.97%	7.86B
FIBRA PROLOGIS	18.74x	13.81x	18.09x	4.34%	7.76B
STAG INDUSTRIAL, INC.	34.7x	11.81x	16.14x	3.97%	7.41B
TERRENO REALTY CORPORATION	34.41x	16.02x	24.17x	3.15%	7.15B
WAREHOUSES DE PAUW SA	10.85x	18.45x	18.85x	5.8%	6.03B
Average	28.71x	15.81x	20.76x	3.59%	26.64B
Weighted average by Cap.	36.06x	18.93x	24.38x	2.76%