Valuation SOSiLA Logistics REIT, Inc.

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 07/08/2026 +04			5-day change	1st Jan Change
104,800.00 ^JPY	-1.04%		-3.68%	-17.02%

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.	-	-	-	-	486M
PROLOGIS, INC.	41.78x	19.41x	24.31x	3.08%	132B
GOODMAN GROUP	24.98x	20.25x	23.14x	1%	43.5B
EASTGROUP PROPERTIES, INC.	33.78x	15.88x	22.47x	3.17%	10.77B
FIRST INDUSTRIAL REALTY TRUST, INC.	24.82x	13.89x	20.31x	3.14%	8.4B
REXFORD INDUSTRIAL REALTY, INC.	67.98x	9.1x	12.87x	4.81%	8.12B
TERRENO REALTY CORPORATION	32x	16.51x	24.87x	3.2%	7.43B
FIBRA PROLOGIS	21.43x	13.05x	18.92x	4.59%	7.23B
STAG INDUSTRIAL, INC.	33.53x	11.52x	15.72x	4.21%	7.1B
TRITAX BIG BOX REIT PLC	8.41x	18.97x	21.62x	5.14%	6.01B
Average	32.08x	15.40x	20.47x	3.59%	23.09B
Weighted average by Cap.	36.47x	18.29x	22.97x	2.89%