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	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.($)
PROLOGIS, INC.	40.07x	19.21x	24.93x	3.05%	131B
GOODMAN GROUP	26.01x	20.96x	24.06x	0.96%	45.16B
EASTGROUP PROPERTIES, INC.	34.21x	15.75x	22.28x	3.18%	10.73B
FIRST INDUSTRIAL REALTY TRUST, INC.	26.97x	13.43x	19.92x	3.2%	8.19B
REXFORD INDUSTRIAL REALTY, INC.	26.54x	10.84x	15.4x	5.27%	7.42B
STAG INDUSTRIAL, INC.	33.82x	11.6x	15.9x	4.08%	7.23B
TERRENO REALTY CORPORATION	32.92x	15.39x	23.54x	3.31%	6.84B
WAREHOUSES DE PAUW SA	10.66x	18.27x	18.66x	5.91%	5.87B
TRITAX BIG BOX REIT PLC	7.79x	18.36x	20.73x	5.55%	5.45B
Average	26.55x	15.98x	20.60x	3.83%	25.32B
Weighted average by Cap.	34.16x	18.51x	23.55x	2.89%