Company Valuation: Logistri AB

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 1,210 1,392 - -
Change - 15.04% - -
Enterprise Value (EV) 1 2,483 3,140 4,199 4,084
Change - 26.48% 33.72% -2.74%
P/E - - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue 6.58x 6.48x 4.8x 4.36x
EV / Revenue 13.5x 14.6x 14.5x 12.8x
EV / EBITDA 16.9x 18.4x 16.9x 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% 2.08% 3.13% 3.47%
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 14.40 14.40 14.40
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.($)
- 14.61x18.36x2.08% 140M
6.11x16.06x20.15x5.65% 7.21B
11.44x12.64x15.8x2.37% 3.07B
14.06x7.43x17.89x4.38% 2.13B
10.48x - - - 1.6B
8.92x3.38x8.78x4.21% 1.15B
12.69x15.12x17.55x1.27% 899M
8.98x11.61x23.14x-.--% 718M
12.6x16.46x18.73x4.28% 651M
Average 10.66x 12.16x 17.55x 3.03% 1.95B
Weighted average by Cap. 9.31x 13.09x 18.10x 4.16%

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