Company Valuation: Logistri AB

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 1,210 1,489 - -
Change - 23.02% - -
Enterprise Value (EV) 1 2,483 3,237 4,296 4,181
Change - 30.38% 32.72% -2.68%
P/E - - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue 6.58x 6.93x 5.13x 4.67x
EV / Revenue 13.5x 15.1x 14.8x 13.1x
EV / EBITDA 16.9x 18.9x 17.3x 15.3x
EV / EBIT - - - -
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 0.28 0.3 0.45 0.5
Rate of return 1.7% 1.95% 2.92% 3.25%
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 15.40 15.40 15.40
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.($)
- 15.01x18.87x1.96% 154M
6.05x17.12x21.11x5.13% 8.11B
11.21x12.26x15.35x2.37% 3.09B
14.35x7.54x18.35x4.29% 2.17B
11.3x - - - 1.72B
8.77x3.33x8.64x4.28% 1.14B
14.46x16.12x18.72x1.11% 1.06B
8.69x12.46x24.53x-.--% 740M
12.76x16.58x18.87x4.22% 689M
Average 10.95x 12.55x 18.06x 2.92% 2.1B
Weighted average by Cap. 9.34x 13.81x 18.79x 3.93%

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