Valuation SOSiLA Logistics REIT, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 28/07/2026 +04			5-day change	1st Jan Change
108,600.00 ^JPY	+0.28%		-1.00%	-14.01%

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	28/08/20	20/08/21	29/08/22	29/08/23	28/08/24	22/08/25

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.	-	-	-	-	481M
PROLOGIS, INC.	44.22x	20.01x	24.86x	2.91%	137B
GOODMAN GROUP	24.39x	19.75x	22.59x	1.02%	42.22B
EASTGROUP PROPERTIES, INC.	35.5x	16.59x	23.45x	3.02%	11.32B
FIRST INDUSTRIAL REALTY TRUST, INC.	29.34x	14.35x	20.95x	3%	8.81B
REXFORD INDUSTRIAL REALTY, INC.	32.26x	11.06x	15.59x	4.53%	8.61B
STAG INDUSTRIAL, INC.	36.36x	12.15x	16.72x	3.8%	7.77B
TERRENO REALTY CORPORATION	37.53x	17.07x	25.99x	2.9%	7.76B
FIBRA PROLOGIS	23.16x	13.29x	18.61x	4.51%	7.34B
TRITAX BIG BOX REIT PLC	8.86x	19.86x	22.44x	4.87%	6.23B
Average	30.18x	16.02x	21.25x	3.39%	23.79B
Weighted average by Cap.	37.24x	18.70x	23.42x	2.77%