|
End-of-day quote
SPOTLIGHT STOCK MARKET AB
2026-09-30
|
5-day change | 1st Jan Change | ||
| 14.50 SEK | -.--% |
|
-.--% | -12.12% |
| 10-29 | Logistri sells development properties to Hitachi Energy for nearly SEK1.4bn | FW |
| 10-12 | Logistri's major shareholder Henrik Viktorsson buys shares for just over SEK0.3m | FW |
Projected Income Statement: Logistri AB
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Net sales 1 | - | 183.8 | 215 | 290 | 319 |
| Change | - | - | 16.96% | 34.88% | 10% |
| EBITDA 1 | - | 146.8 | 171 | 248 | 274 |
| Change | - | - | 16.5% | 45.03% | 10.48% |
| EBIT | - | - | - | - | - |
| Change | - | - | - | - | - |
| Interest Paid 1 | - | -63.75 | -79 | -101 | -106 |
| Earnings before Tax (EBT) 1 | - | 183.6 | 143 | 147 | 168 |
| Change | - | - | -22.13% | 2.8% | 14.29% |
| Net income 1 | 64.39 | 135.3 | 117 | 132 | 151 |
| Change | - | 110.15% | -13.53% | 12.82% | 14.39% |
| Announcement Date | 2/19/25 | 2/11/26 | - | - | - |
1SEK in Million
Estimates
Forecast Balance Sheet: Logistri AB
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 1,272 | 1,748 | 2,807 | 2,692 |
| Change | - | - | 37.37% | 60.58% | -4.1% |
| Announcement Date | 2/19/25 | 2/11/26 | - | - | - |
1SEK in Million
Estimates
Cash Flow Forecast: Logistri AB
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | - | - | 0.014 | - | 0.041 | - |
| Change | - | - | - | - | - | - |
| Free Cash Flow (FCF) 1 | 22.94 | 56.31 | 19.38 | -37.95 | 98.32 | 114.5 |
| Change | - | 145.44% | -65.58% | -295.8% | 359.1% | 16.5% |
| Announcement Date | 3/16/21 | 3/9/22 | 4/4/23 | 3/26/24 | 4/3/25 | 4/1/26 |
1SEK in Million
Estimates
Forecast Financial Ratios: Logistri AB
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | 79.85% | 79.53% | 85.52% | 85.89% |
| EBIT Margin (%) | - | - | - | - | - | - | - | - | - |
| EBT Margin (%) | - | - | - | - | - | 99.9% | 66.51% | 50.69% | 52.66% |
| Net margin (%) | - | - | - | - | - | 73.61% | 54.42% | 45.52% | 47.34% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | 3.75% | 3.27% | 3.31% | 3.16% | 3.11% | 3.14% | - | - | - |
| ROE | 26.9% | 21.22% | 3.76% | 7.06% | 6.17% | 10.6% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | 8.67x | 10.22x | 11.32x | 9.82x |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | 0.28 | 0.3 | 0.45 | 0.5 |
| Change | - | - | - | - | - | - | 7.14% | 50% | 11.11% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| EPS 1 | - | - | - | - | 0.878 | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | - | - | - | - | - | 73,350 | 96,683 | 96,683 | 96,683 |
| Announcement Date | - | - | - | - | 2/19/25 | 2/11/26 | - | - | - |
1SEK
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 14.7x | 14.5x |
| Yield | 2.07% | 3.1% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- LOGIST A Stock
- Financials Logistri AB
Select your edition
All financial news and data tailored to specific country editions
