Company Valuation: Logistea AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,446 2,724 7,752 7,314 6,722 - -
Change - 88.34% 184.55% -5.65% -8.09% - -
Enterprise Value (EV) 1 1,446 2,724 14,109 14,931 15,624 15,260 14,886
Change - 88.34% 417.89% 5.83% 4.64% -2.33% -2.45%
P/E - - - 9.08x 9.25x 9.45x 9.15x
PBR - - - 0.93x 0.76x 0.7x 0.65x
PEG - - - - -0.93x -4.38x 2.76x
Capitalization / Revenue - - 10.9x 6.75x 5.25x 4.97x 4.87x
EV / Revenue - - 19.8x 13.8x 12.2x 11.3x 10.8x
EV / EBITDA - - 27.1x 17x 14.7x 13.6x 13x
EV / EBIT - - 24.3x 17x 14.7x 13.5x 12.9x
EV / FCF - - -64.4x 81.1x -13.2x 37.2x 34.5x
FCF Yield - - -1.55% 1.23% -7.6% 2.69% 2.9%
Dividend per Share 2 - - - 0.2 0.27 0.31 0.34
Rate of return - - - 1.39% 2.05% 2.36% 2.58%
EPS 2 - - - 1.58 1.423 1.392 1.438
Distribution rate - - - 12.7% 19% 22.3% 23.6%
Net sales 1 - - 713 1,083 1,281 1,351 1,379
EBITDA 1 - - 520 876 1,065 1,121 1,146
EBIT 1 - - 580 876 1,066 1,127 1,152
Net income 1 318 -9 330 781 740.3 629.5 660.5
Net Debt 1 - - 6,357 7,617 8,901 8,538 8,164
Reference price 2 11.90 12.50 16.44 14.34 13.16 13.16 13.16
Nbr of stocks (in thousands) 121,054 217,916 473,329 510,560 510,800 - -
Announcement Date 04/04/23 29/02/24 13/02/25 13/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!