Company Valuation: Logistri AB

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 1,210 1,402 - -
Change - 15.83% - -
Enterprise Value (EV) 1 2,483 3,150 4,209 4,094
Change - 26.87% 33.62% -2.73%
P/E - - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue 6.58x 6.52x 4.83x 4.39x
EV / Revenue 13.5x 14.7x 14.5x 12.8x
EV / EBITDA 16.9x 18.4x 17x 14.9x
EV / EBIT - - - -
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 0.28 0.3 0.45 0.5
Rate of return 1.7% 2.07% 3.1% 3.45%
EPS 2 - - - -
Distribution rate - - - -
Net sales 1 183.8 215 290 319
EBITDA 1 146.8 171 248 274
EBIT - - - -
Net income 1 135.3 117 132 151
Net Debt 1 1,272 1,748 2,807 2,692
Reference price 2 16.50 14.50 14.50 14.50
Nbr of stocks (in thousands) 73,350 96,683 - -
Announcement Date 2/11/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 14.65x18.42x2.07% 142M
63.4x - - - 68.74B
13.73x4.74x12.15x3.51% 43.5B
19.32x4.13x16.6x1.27% 29.71B
5.63x0.92x1.92x8% 30.08B
8.74x1.55x8.61x4.03% 29.12B
14.9x3.2x15.3x2.35% 27.41B
10.9x2.15x8.3x3.85% 21.93B
13.12x6.41x16.85x1.66% 18.74B
6.31x2.36x4.58x-.--% 19.94B
Average 17.34x 4.46x 11.42x 2.97% 28.93B
Weighted average by Cap. 24.11x 3.20x 10.62x 3.3%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Logistri AB

Historical PBR trend

Valuation ratios - PBR - Logistri AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Logistri AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Logistri AB


Year-on-year evolution of the Yield

Valuation ratios - Yield - Logistri AB