Valuation SOSiLA Logistics REIT, Inc.

Stocks

Delayed Japan Exchange 10:30:00 10/11/2026 +04			5-day change	1st Jan Change
89,300.00 ^JPY	+1.02%		-2.19%	-29.30%

10-20	SOSiLA Logistics REIT, Inc. announces Semi-Annual dividend, payable on February 16, 2027	CI
09-28	SOSiLA Logistics REIT, Inc. authorizes a Buyback Plan.	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	20/08/21	29/08/22	29/08/23	28/08/24	22/08/25	26/08/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOSILA LOGISTICS REIT, INC.	-	-	-	-	407M
PROLOGIS, INC.	33.93x	18.31x	21.79x	3.29%	124B
SIMON PROPERTY GROUP, INC.	39.29x	15.31x	19.73x	3.86%	75.14B
REALTY INCOME CORPORATION	38.5x	15.17x	15.6x	5.48%	56.58B
GOODMAN GROUP	19.29x	16.29x	18.57x	1.07%	39.79B
KIMCO REALTY CORPORATION	28x	11.52x	15.38x	4.18%	17.13B
SEGRO PLC	14.16x	22.89x	27.65x	3.55%	16.75B
UNIBAIL-RODAMCO-WESTFIELD SE	9.15x	12.11x	14.8x	5.84%	15.28B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.53x	16.55x	24.28x	5.13%	14.58B
REGENCY CENTERS CORPORATION	30.75x	11.37x	17.25x	4.01%	13.91B
Average	25.73x	15.50x	19.45x	4.05%	37B
Weighted average by Cap.	31.25x	16.33x	19.70x	3.76%