Valuation SOSiLA Logistics REIT, Inc. OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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	8/28/20 A	8/20/21 A	8/29/22 A	8/29/23 A	8/28/24 A	8/22/25 A

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.	42.43x	19.68x	24.65x	3.03%	134B
GOODMAN GROUP	24.13x	19.59x	22.38x	1.03%	42.53B
EASTGROUP PROPERTIES, INC.	34.25x	15.98x	22.61x	3.15%	10.86B
REXFORD INDUSTRIAL REALTY, INC.	624.13x	9.43x	13.29x	4.67%	8.35B
FIRST INDUSTRIAL REALTY TRUST, INC.	24.34x	13.78x	20.12x	3.18%	8.32B
TERRENO REALTY CORPORATION	32.51x	16.73x	25.39x	3.19%	7.47B
FIBRA PROLOGIS	21.17x	13x	18.04x	4.57%	7.24B
STAG INDUSTRIAL, INC.	33.2x	11.44x	15.6x	4.24%	7.02B
TRITAX BIG BOX REIT PLC	8.65x	19.53x	22.19x	5.34%	6.28B
Average	93.87x	15.46x	20.48x	3.6%	25.82B
Weighted average by Cap.	56.78x	18.35x	23.05x	2.89%