Valuation SOSiLA Logistics REIT, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 03/09/2026 pm IST			5-day change	1st Jan Change
1,01,000.00 ^JPY	-1.08%		-2.04%	-20.03%

28/08	SOSiLA Logistics REIT, Inc. signed a letter of intent to acquire 99% stake in Izumi Chuo SS Building from Fuyo General Lease Co., Ltd..	CI
17/07	SOSiLA Logistics REIT's Profit Slide 13% in Six Months Ended May	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	1,13,247	1,37,514	1,54,799	1,42,395	1,38,054
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	1,31,100.00	1,45,000.00	1,54,000.00	1,36,000.00	1,19,300.00	1,10,000.00
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.	-	-	-	-	47Cr
PROLOGIS, INC.	41.02x	19.14x	24.45x	3.13%	13TCr
GOODMAN GROUP	18.26x	15.42x	17.58x	1.13%	3.91TCr
EASTGROUP PROPERTIES, INC.	33.44x	15.65x	22.14x	3.22%	1.06TCr
FIRST INDUSTRIAL REALTY TRUST, INC.	26.12x	13.52x	19.76x	3.21%	817.31Cr
REXFORD INDUSTRIAL REALTY, INC.	608.67x	9.22x	13.01x	4.79%	814.5Cr
FIBRA PROLOGIS	21.66x	13.28x	17.19x	4.13%	740.37Cr
STAG INDUSTRIAL, INC.	34.11x	11.65x	15.89x	4.13%	721.68Cr
TERRENO REALTY CORPORATION	31.16x	16.14x	24.47x	3.28%	716.37Cr
TRITAX BIG BOX REIT PLC	8.33x	18.73x	21.54x	5.52%	600.25Cr
Average	91.42x	14.75x	19.56x	3.62%	2.24TCr
Weighted average by Cap.	54.76x	17.21x	21.96x	2.98%