|
Market Closed -
Nasdaq Stockholm
10:30:00 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 13.58 SEK | -1.31% |
|
+8.29% | -5.30% |
| 26/10 | Länsförsäkringar Fastighetsfond fell 7.88 percent in September, rising long-term rates pressured sector | FW |
| 26/10 | Logistea's head of property management increases shareholding | FW |
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 | 6,937 | - | - |
| Change | - | 88.34% | 184.55% | -5.65% | -5.16% | - | - |
| Enterprise Value (EV) 1 | 1,446 | 2,724 | 14,109 | 14,931 | 17,083 | 16,688 | 16,293 |
| Change | - | 88.34% | 417.89% | 5.83% | 14.41% | -2.31% | -2.37% |
| P/E | - | - | - | 9.08x | 7.8x | 9.42x | 9.06x |
| PBR | - | - | - | 0.93x | 0.75x | 0.69x | 0.64x |
| PEG | - | - | - | - | 0.8x | -0.5x | 2.33x |
| Capitalization / Revenue | - | - | 10.9x | 6.75x | 5.32x | 4.76x | 4.66x |
| EV / Revenue | - | - | 19.8x | 13.8x | 13.1x | 11.4x | 10.9x |
| EV / EBITDA | - | - | 27.1x | 17x | 15.6x | 13.6x | 12.9x |
| EV / EBIT | - | - | 24.3x | 17x | 15.6x | 13.4x | 12.8x |
| EV / FCF | - | - | -64.4x | 81.1x | -5.45x | 34.4x | 31.7x |
| FCF Yield | - | - | -1.55% | 1.23% | -18.4% | 2.9% | 3.15% |
| Dividend per Share 2 | - | - | - | 0.2 | 0.27 | 0.31 | 0.34 |
| Rate of return | - | - | - | 1.39% | 1.99% | 2.28% | 2.5% |
| EPS 2 | - | - | - | 1.58 | 1.74 | 1.442 | 1.498 |
| Distribution rate | - | - | - | 12.7% | 15.5% | 21.5% | 22.7% |
| Net sales 1 | - | - | 713 | 1,083 | 1,304 | 1,458 | 1,490 |
| EBITDA 1 | - | - | 520 | 876 | 1,094 | 1,229 | 1,261 |
| EBIT 1 | - | - | 580 | 876 | 1,097 | 1,244 | 1,275 |
| Net income 1 | 318 | -9 | 330 | 781 | 925.8 | 670.3 | 701.2 |
| Net Debt 1 | - | - | 6,357 | 7,617 | 10,146 | 9,751 | 9,356 |
| Reference price 2 | 11.90 | 12.50 | 16.44 | 14.34 | 13.58 | 13.58 | 13.58 |
| Nbr of stocks (in thousands) | 1,21,054 | 2,17,916 | 4,73,329 | 5,10,560 | 5,10,800 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.91x | 13.17x | 15.7x | 1.96% | 71Cr | |
| 64.94x | - | - | - | 6.97TCr | |
| 12.56x | 4.4x | 11.29x | 3.83% | 3.98TCr | |
| 18.68x | 4.05x | 16.29x | 1.31% | 2.88TCr | |
| 14.58x | 3.16x | 15.14x | 2.4% | 2.69TCr | |
| 8.07x | 1.47x | 8.25x | 4.39% | 2.69TCr | |
| 5.7x | 0.76x | 1.57x | 8.68% | 2.77TCr | |
| 8.52x | 3.02x | 7.05x | -.--% | 2.02TCr | |
| 10.26x | 2.01x | 7.76x | 4.09% | 2.06TCr | |
| 13.34x | 6.46x | 16.98x | 1.63% | 1.91TCr | |
| Average | 16.45x | 4.28x | 11.11x | 3.14% | 2.8TCr | |
| Weighted average by Cap. | 24.88x | 3.19x | 10.58x | 3.47% |
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
- Stock Market
- Stocks
- LOGI B Stock
- Valuation Logistea AB
Select your edition
All financial news and data tailored to specific country editions
