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	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.	43.51x	19.2x	24.89x	3.05%	131B
GOODMAN GROUP	26.58x	21.41x	24.57x	0.94%	45.54B
EASTGROUP PROPERTIES, INC.	35.01x	16.07x	22.74x	3.11%	10.99B
FIRST INDUSTRIAL REALTY TRUST, INC.	27.55x	13.66x	20.25x	3.13%	8.37B
REXFORD INDUSTRIAL REALTY, INC.	26.84x	10.93x	15.53x	5.21%	7.5B
STAG INDUSTRIAL, INC.	34.97x	11.87x	16.27x	3.95%	7.47B
FIBRA PROLOGIS	15.48x	13.25x	17.37x	4.37%	7.15B
TERRENO REALTY CORPORATION	33.57x	15.6x	23.81x	3.26%	6.94B
WAREHOUSES DE PAUW SA	10.91x	18.47x	18.86x	5.77%	5.96B
Average	28.27x	15.61x	20.48x	3.64%	25.67B
Weighted average by Cap.	36.36x	18.47x	23.55x	2.85%